 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 14.2% |
13.6% |
11.5% |
9.8% |
10.7% |
9.9% |
14.6% |
14.6% |
|
 | Credit score (0-100) | | 16 |
16 |
20 |
24 |
22 |
25 |
15 |
15 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 852 |
801 |
791 |
756 |
850 |
883 |
0.0 |
0.0 |
|
 | EBITDA | | 120 |
129 |
112 |
43.7 |
190 |
184 |
0.0 |
0.0 |
|
 | EBIT | | 120 |
129 |
112 |
43.7 |
190 |
184 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 98.8 |
113.8 |
101.0 |
36.7 |
185.8 |
180.9 |
0.0 |
0.0 |
|
 | Net earnings | | 76.6 |
88.6 |
78.8 |
28.4 |
144.9 |
140.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 98.8 |
114 |
101 |
36.7 |
186 |
181 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 127 |
215 |
294 |
322 |
467 |
608 |
558 |
558 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.4 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 321 |
481 |
411 |
405 |
589 |
709 |
558 |
558 |
|
|
 | Net Debt | | -185 |
-95.6 |
-51.7 |
-136 |
-139 |
-83.3 |
-558 |
-558 |
|
|
See the entire balance sheet |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 852 |
801 |
791 |
756 |
850 |
883 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-5.9% |
-1.3% |
-4.4% |
12.5% |
3.9% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 321 |
481 |
411 |
405 |
589 |
709 |
558 |
558 |
|
 | Balance sheet change% | | 0.0% |
50.1% |
-14.6% |
-1.4% |
45.3% |
20.4% |
-21.3% |
0.0% |
|
 | Added value | | 119.9 |
128.9 |
112.4 |
43.7 |
190.3 |
184.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 14.1% |
16.1% |
14.2% |
5.8% |
22.4% |
20.8% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 37.4% |
32.1% |
25.2% |
11.8% |
38.3% |
28.4% |
0.0% |
0.0% |
|
 | ROI % | | 94.7% |
75.4% |
44.1% |
15.4% |
47.5% |
34.2% |
0.0% |
0.0% |
|
 | ROE % | | 60.5% |
51.8% |
30.9% |
9.2% |
36.7% |
26.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 39.5% |
44.7% |
71.5% |
79.6% |
79.3% |
85.7% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -154.1% |
-74.2% |
-46.0% |
-311.3% |
-73.1% |
-45.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
5,620.8% |
2,241.5% |
0.0% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 126.6 |
215.2 |
294.0 |
333.5 |
467.3 |
607.8 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 120 |
129 |
112 |
44 |
190 |
184 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 120 |
129 |
112 |
44 |
190 |
184 |
0 |
0 |
|
 | EBIT / employee | | 120 |
129 |
112 |
44 |
190 |
184 |
0 |
0 |
|
 | Net earnings / employee | | 77 |
89 |
79 |
28 |
145 |
140 |
0 |
0 |
|