|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 17.6% |
21.5% |
10.4% |
15.2% |
17.4% |
10.3% |
20.3% |
20.3% |
|
 | Credit score (0-100) | | 10 |
4 |
22 |
12 |
8 |
24 |
5 |
5 |
|
 | Credit rating | | B |
B |
BB |
BB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 3,279 |
3,176 |
3,566 |
3,725 |
4,015 |
4,770 |
0.0 |
0.0 |
|
 | EBITDA | | 242 |
386 |
516 |
335 |
-43.6 |
675 |
0.0 |
0.0 |
|
 | EBIT | | -205 |
159 |
361 |
173 |
-219 |
498 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -315.4 |
75.9 |
206.6 |
22.4 |
-393.9 |
304.6 |
0.0 |
0.0 |
|
 | Net earnings | | -246.2 |
58.5 |
161.1 |
17.5 |
-307.4 |
237.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -315 |
75.9 |
207 |
22.4 |
-394 |
305 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 884 |
721 |
710 |
639 |
598 |
420 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -1,095 |
-1,036 |
-875 |
-858 |
-1,165 |
-927 |
-1,052 |
-1,052 |
|
 | Interest-bearing liabilities | | 1,927 |
1,721 |
1,713 |
1,580 |
1,919 |
1,562 |
1,052 |
1,052 |
|
 | Balance sheet total (assets) | | 1,543 |
1,914 |
1,676 |
1,486 |
1,617 |
1,521 |
0.0 |
0.0 |
|
|
 | Net Debt | | 1,859 |
1,095 |
1,287 |
1,415 |
1,805 |
1,379 |
1,052 |
1,052 |
|
|
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 | | 3,279 |
3,176 |
3,566 |
3,725 |
4,015 |
4,770 |
0.0 |
0.0 |
|
 | Gross profit growth | | 14.5% |
-3.2% |
12.3% |
4.5% |
7.8% |
18.8% |
-100.0% |
0.0% |
|
 | Employees | | 8 |
8 |
8 |
9 |
10 |
10 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
12.5% |
11.1% |
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) | | 1,543 |
1,914 |
1,676 |
1,486 |
1,617 |
1,521 |
0 |
0 |
|
 | Balance sheet change% | | -27.7% |
24.1% |
-12.5% |
-11.3% |
8.8% |
-5.9% |
-100.0% |
0.0% |
|
 | Added value | | 241.9 |
385.5 |
516.0 |
335.3 |
-56.8 |
675.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -1,112 |
-389 |
-167 |
-233 |
-216 |
-356 |
-420 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
1.0 |
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 (%) | | -6.3% |
5.0% |
10.1% |
4.6% |
-5.5% |
10.4% |
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 % | | -7.3% |
5.7% |
13.1% |
7.1% |
-8.6% |
19.0% |
0.0% |
0.0% |
|
 | ROI % | | -10.0% |
8.7% |
21.0% |
10.5% |
-12.5% |
28.6% |
0.0% |
0.0% |
|
 | ROE % | | -13.4% |
3.4% |
9.0% |
1.1% |
-19.8% |
15.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -41.5% |
-35.1% |
-34.3% |
-36.6% |
-41.9% |
-37.9% |
-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, % | | 768.4% |
284.0% |
249.5% |
422.1% |
-4,143.3% |
204.1% |
0.0% |
0.0% |
|
 | Gearing % | | -176.1% |
-166.2% |
-195.8% |
-184.3% |
-164.7% |
-168.4% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.4% |
4.6% |
9.0% |
9.1% |
10.0% |
11.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
0.3 |
0.3 |
0.3 |
0.2 |
0.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.4 |
0.3 |
0.3 |
0.3 |
0.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 68.4 |
626.5 |
425.9 |
165.0 |
113.7 |
182.9 |
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 | | -2,136.0 |
-1,914.2 |
-1,741.6 |
-1,653.3 |
-2,010.4 |
-1,597.6 |
-526.1 |
-526.1 |
|
 | 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 | | 30 |
48 |
65 |
37 |
-6 |
68 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 30 |
48 |
65 |
37 |
-4 |
68 |
0 |
0 |
|
 | EBIT / employee | | -26 |
20 |
45 |
19 |
-22 |
50 |
0 |
0 |
|
 | Net earnings / employee | | -31 |
7 |
20 |
2 |
-31 |
24 |
0 |
0 |
|
|