 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 25.7% |
28.3% |
31.2% |
28.4% |
15.4% |
15.3% |
17.7% |
17.4% |
|
 | Credit score (0-100) | | 3 |
3 |
1 |
1 |
12 |
12 |
9 |
9 |
|
 | Credit rating | | B |
B |
C |
B |
BB |
BB |
B |
B |
|
 | 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 |
190 |
160 |
160 |
160 |
|
 | Gross profit | | 0.0 |
-0.0 |
0.0 |
-15.1 |
190 |
160 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-0.0 |
0.0 |
-15.1 |
190 |
160 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-0.0 |
0.0 |
-15.1 |
190 |
160 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2.7 |
-0.0 |
0.0 |
67.9 |
188.2 |
160.0 |
0.0 |
0.0 |
|
 | Net earnings | | -2.7 |
0.0 |
0.0 |
67.9 |
136.5 |
141.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2.7 |
-0.0 |
0.0 |
67.9 |
188 |
160 |
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 | | 0.3 |
0.3 |
0.3 |
68.2 |
177 |
182 |
142 |
142 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.3 |
0.3 |
0.3 |
68.2 |
177 |
182 |
142 |
142 |
|
|
 | Net Debt | | -0.3 |
-0.3 |
-0.3 |
-68.2 |
-177 |
-182 |
-142 |
-142 |
|
|
See the entire balance sheet |
|
 | Net sales | | 0 |
0 |
0 |
0 |
190 |
160 |
160 |
160 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-15.8% |
0.0% |
0.0% |
|
 | Gross profit | | 0.0 |
-0.0 |
0.0 |
-15.1 |
190 |
160 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-15.8% |
-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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0 |
0 |
0 |
68 |
177 |
182 |
142 |
142 |
|
 | Balance sheet change% | | 0.0% |
-9.1% |
0.0% |
22,630.0% |
158.9% |
3.2% |
-22.1% |
0.0% |
|
 | Added value | | 0.0 |
-0.0 |
0.0 |
-15.1 |
190.0 |
160.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
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 |
-1.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
-1.0 |
0.0 |
-1.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 0.0% |
100.0% |
0.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
71.9% |
88.7% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
71.9% |
88.7% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
99.0% |
100.0% |
0.0% |
0.0% |
|
 | ROA % | | 0.0% |
-9.5% |
0.0% |
198.2% |
155.3% |
89.2% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-9.5% |
0.0% |
198.2% |
155.3% |
89.2% |
0.0% |
0.0% |
|
 | ROE % | | -809.1% |
0.0% |
0.0% |
198.2% |
111.6% |
79.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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% |
-92.9% |
-113.8% |
-88.7% |
-88.7% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
1,000.0% |
0.0% |
451.3% |
-92.9% |
-113.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
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% |
92.9% |
113.8% |
88.7% |
88.7% |
|
 | Net working capital | | 0.3 |
0.3 |
0.3 |
68.2 |
40.0 |
2.6 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
21.1% |
1.6% |
0.0% |
0.0% |
|
 | 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 |
|