|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 7.2% |
3.6% |
3.0% |
2.4% |
2.2% |
1.5% |
12.4% |
12.4% |
|
 | Credit score (0-100) | | 35 |
54 |
57 |
62 |
66 |
75 |
19 |
19 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
5.1 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 69.4 |
34.3 |
276 |
35.5 |
317 |
532 |
0.0 |
0.0 |
|
 | EBITDA | | 124 |
34.3 |
79.2 |
35.2 |
317 |
451 |
0.0 |
0.0 |
|
 | EBIT | | 96.8 |
28.8 |
72.2 |
19.0 |
295 |
427 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 96.8 |
-18.4 |
2.1 |
-0.7 |
277.1 |
410.3 |
0.0 |
0.0 |
|
 | Net earnings | | 75.5 |
-14.4 |
1.6 |
-0.5 |
216.2 |
320.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 96.8 |
-18.4 |
2.1 |
-0.7 |
277 |
410 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 24.4 |
2,526 |
3,813 |
3,796 |
3,819 |
5,646 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 133 |
543 |
545 |
545 |
762 |
1,082 |
532 |
532 |
|
 | Interest-bearing liabilities | | 114 |
2,254 |
3,045 |
3,082 |
2,955 |
4,582 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 322 |
2,905 |
3,907 |
3,904 |
4,061 |
6,033 |
532 |
532 |
|
|
 | Net Debt | | -167 |
2,025 |
2,997 |
3,046 |
2,900 |
4,547 |
-532 |
-532 |
|
|
See the entire balance sheet |
1000.0
|
 | 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 | | 69.4 |
34.3 |
276 |
35.5 |
317 |
532 |
0.0 |
0.0 |
|
 | Gross profit growth | | -53.9% |
-50.5% |
702.7% |
-87.1% |
794.9% |
67.6% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
-196.5 |
-0.2 |
0.0 |
-81.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 322 |
2,905 |
3,907 |
3,904 |
4,061 |
6,033 |
532 |
532 |
|
 | Balance sheet change% | | 31.0% |
803.2% |
34.5% |
-0.1% |
4.0% |
48.5% |
-91.2% |
0.0% |
|
 | Added value | | 124.3 |
34.3 |
275.6 |
35.5 |
311.3 |
531.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -44 |
2,496 |
1,280 |
-32 |
0 |
1,803 |
-5,646 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
 | 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 (%) | | 139.6% |
83.9% |
26.2% |
53.6% |
93.0% |
80.4% |
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 % | | 34.1% |
1.8% |
2.1% |
0.5% |
7.4% |
8.5% |
0.0% |
0.0% |
|
 | ROI % | | 45.8% |
1.9% |
2.3% |
0.5% |
8.0% |
9.1% |
0.0% |
0.0% |
|
 | ROE % | | 52.1% |
-4.2% |
0.3% |
-0.1% |
33.1% |
34.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 41.3% |
18.7% |
14.0% |
14.0% |
18.8% |
18.0% |
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, % | | -134.7% |
5,896.7% |
3,785.1% |
8,649.4% |
913.6% |
1,008.5% |
0.0% |
0.0% |
|
 | Gearing % | | 85.6% |
414.9% |
558.7% |
566.1% |
388.0% |
423.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.1% |
4.0% |
2.6% |
0.6% |
0.6% |
0.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.8 |
1.0 |
0.1 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.9 |
1.1 |
0.1 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 280.9 |
229.5 |
48.4 |
36.1 |
55.1 |
35.1 |
0.0 |
0.0 |
|
1000.0
 | 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 | | 138.6 |
18.8 |
-1,109.7 |
-1,249.5 |
-1,149.2 |
-2,774.6 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|