| Bankruptcy risk for industry | | 3.5% |
3.5% |
3.5% |
3.5% |
3.5% |
3.5% |
3.5% |
3.5% |
|
| Bankruptcy risk | | 1.2% |
0.0% |
3.4% |
2.3% |
0.9% |
0.4% |
6.5% |
6.4% |
|
| Credit score (0-100) | | 85 |
0 |
53 |
62 |
90 |
100 |
12 |
12 |
|
| Credit rating | | BBB |
N/A |
BB |
BBB |
A |
AAA |
BB |
BB |
|
| Credit limit (mDKK) | | 5.5 |
16.0 |
0.0 |
0.0 |
113.4 |
130.7 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 153 |
213 |
502 |
588 |
713 |
281 |
281 |
281 |
|
| Gross profit | | 123 |
213 |
502 |
588 |
612 |
244 |
0.0 |
0.0 |
|
| EBITDA | | 102 |
17.6 |
340 |
245 |
463 |
108 |
0.0 |
0.0 |
|
| EBIT | | 20.4 |
17.6 |
340 |
245 |
388 |
47.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 21.3 |
11.6 |
268.8 |
200.4 |
366.1 |
69.3 |
0.0 |
0.0 |
|
| Net earnings | | 16.4 |
11.6 |
268.8 |
200.4 |
284.4 |
55.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 21.3 |
17.6 |
340 |
245 |
366 |
69.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 6.5 |
0.0 |
0.0 |
0.0 |
6.0 |
6.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 94.7 |
106 |
375 |
575 |
859 |
914 |
436 |
436 |
|
| Interest-bearing liabilities | | -2.2 |
0.0 |
0.0 |
0.0 |
0.0 |
59.4 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 361 |
155 |
622 |
863 |
1,011 |
1,097 |
436 |
436 |
|
|
| Net Debt | | -107 |
0.0 |
0.0 |
0.0 |
-607 |
-588 |
-418 |
-418 |
|
|
See the entire balance sheet |
|
| Net sales | | 153 |
213 |
502 |
588 |
713 |
281 |
281 |
281 |
|
| Net sales growth | | 26.8% |
38.9% |
136.1% |
17.1% |
21.3% |
-60.5% |
0.0% |
0.0% |
|
| Gross profit | | 123 |
213 |
502 |
588 |
612 |
244 |
0.0 |
0.0 |
|
| Gross profit growth | | 40.4% |
73.3% |
136.1% |
17.1% |
4.1% |
-60.1% |
-100.0% |
0.0% |
|
| Employees | | 121 |
0 |
0 |
0 |
156 |
157 |
0 |
0 |
|
| Employee growth % | | -9.7% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.6% |
-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) | | 361 |
155 |
622 |
863 |
1,011 |
1,097 |
436 |
436 |
|
| Balance sheet change% | | 196.7% |
-57.1% |
302.1% |
38.7% |
17.2% |
8.5% |
-60.3% |
0.0% |
|
| Added value | | 101.9 |
17.6 |
339.9 |
244.7 |
388.5 |
108.1 |
0.0 |
0.0 |
|
| Added value % | | 66.5% |
8.3% |
67.6% |
41.6% |
54.4% |
38.4% |
0.0% |
0.0% |
|
| Investments | | -72 |
-79 |
0 |
0 |
123 |
45 |
-285 |
0 |
|
|
| Net sales trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 66.5% |
8.3% |
67.6% |
41.6% |
64.9% |
38.4% |
0.0% |
0.0% |
|
| EBIT % | | 13.3% |
8.3% |
67.6% |
41.6% |
54.4% |
16.7% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 16.6% |
8.3% |
67.6% |
41.6% |
63.4% |
19.3% |
0.0% |
0.0% |
|
| Net Earnings % | | 10.7% |
5.4% |
53.5% |
34.1% |
39.9% |
19.8% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 63.9% |
5.4% |
53.5% |
34.1% |
50.4% |
41.4% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 13.9% |
8.3% |
67.6% |
41.6% |
51.3% |
24.6% |
0.0% |
0.0% |
|
| ROA % | | 8.9% |
6.8% |
87.5% |
33.0% |
42.1% |
6.9% |
0.0% |
0.0% |
|
| ROI % | | 22.2% |
13.6% |
87.5% |
33.0% |
44.7% |
7.5% |
0.0% |
0.0% |
|
| ROE % | | 19.0% |
11.5% |
111.7% |
42.2% |
39.7% |
6.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 66.8% |
100.0% |
100.0% |
100.0% |
84.9% |
83.3% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 166.3% |
0.0% |
0.0% |
0.0% |
15.5% |
45.5% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 98.1% |
0.0% |
0.0% |
0.0% |
-69.5% |
-184.6% |
-148.4% |
-148.4% |
|
| Net int. bear. debt to EBITDA, % | | -104.8% |
0.0% |
0.0% |
0.0% |
-131.0% |
-544.4% |
0.0% |
0.0% |
|
| Gearing % | | -2.4% |
0.0% |
0.0% |
0.0% |
0.0% |
6.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | -8.3% |
0.0% |
0.0% |
0.0% |
0.0% |
10.4% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 155.6 |
0.0 |
0.0 |
0.0 |
94.5 |
66.9 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 130.9 |
0.0 |
0.0 |
0.0 |
12.2 |
31.9 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 183.9% |
0.0% |
0.0% |
0.0% |
113.2% |
275.8% |
148.4% |
148.4% |
|
| Net working capital | | 26.9 |
0.0 |
0.0 |
0.0 |
696.9 |
648.2 |
0.0 |
0.0 |
|
| Net working capital % | | 17.5% |
0.0% |
0.0% |
0.0% |
97.7% |
230.3% |
0.0% |
0.0% |
|
| Net sales / employee | | 1 |
0 |
0 |
0 |
5 |
2 |
0 |
0 |
|
| Added value / employee | | 1 |
0 |
0 |
0 |
2 |
1 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1 |
0 |
0 |
0 |
3 |
1 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
|