 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 0.9% |
3.7% |
3.9% |
4.0% |
1.6% |
1.5% |
7.3% |
7.3% |
|
 | Credit score (0-100) | | 90 |
52 |
49 |
49 |
73 |
77 |
33 |
33 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
A |
A |
BBB |
BBB |
|
 | Credit limit (mDKK) | | 4.1 |
0.0 |
0.0 |
0.0 |
0.1 |
0.2 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
 | Net sales | | 45 |
115 |
106 |
94 |
109 |
117 |
117 |
117 |
|
 | Gross profit | | 21.1 |
29.0 |
13.2 |
28.3 |
27.2 |
27.7 |
0.0 |
0.0 |
|
 | EBITDA | | 0.7 |
1.2 |
0.6 |
1.5 |
1.2 |
1.0 |
0.0 |
0.0 |
|
 | EBIT | | 0.7 |
1.2 |
0.6 |
1.5 |
1.2 |
1.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.1 |
0.0 |
0.0 |
0.0 |
0.3 |
0.8 |
0.0 |
0.0 |
|
 | Net earnings | | 0.1 |
0.0 |
0.0 |
0.0 |
0.3 |
0.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.1 |
1.2 |
0.6 |
1.5 |
0.3 |
0.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 136 |
0.0 |
0.0 |
0.0 |
100 |
90.4 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 25.0 |
0.0 |
0.0 |
0.0 |
26.8 |
27.7 |
27.7 |
27.7 |
|
 | Interest-bearing liabilities | | 63.2 |
0.0 |
0.0 |
0.0 |
21.2 |
10.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 201 |
205 |
163 |
132 |
119 |
110 |
27.7 |
27.7 |
|
|
 | Net Debt | | 9.3 |
0.0 |
0.0 |
0.0 |
15.8 |
0.1 |
-27.7 |
-27.7 |
|
|
See the entire balance sheet |
|
 | Net sales | | 45 |
115 |
106 |
94 |
109 |
117 |
117 |
117 |
|
 | Net sales growth | | -39.5% |
156.3% |
-7.9% |
-11.5% |
15.6% |
7.6% |
0.0% |
0.0% |
|
 | Gross profit | | 21.1 |
29.0 |
13.2 |
28.3 |
27.2 |
27.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -37.4% |
37.5% |
-54.4% |
113.3% |
-3.8% |
1.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
13 |
13 |
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) | | 201 |
205 |
163 |
132 |
119 |
110 |
28 |
28 |
|
 | Balance sheet change% | | 10.9% |
2.2% |
-20.4% |
-19.4% |
-9.9% |
-7.5% |
-74.8% |
0.0% |
|
 | Added value | | 0.7 |
1.2 |
0.6 |
1.5 |
1.2 |
1.0 |
0.0 |
0.0 |
|
 | Added value % | | 1.5% |
1.0% |
0.6% |
1.6% |
1.1% |
0.8% |
0.0% |
0.0% |
|
 | Investments | | -6 |
-136 |
0 |
0 |
100 |
-10 |
-90 |
0 |
|
|
 | Net sales trend | | -3.0 |
1.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 1.5% |
1.0% |
0.6% |
1.6% |
1.1% |
0.8% |
0.0% |
0.0% |
|
 | EBIT % | | 1.5% |
1.0% |
0.6% |
1.6% |
1.1% |
0.8% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 3.1% |
4.1% |
4.5% |
5.2% |
4.4% |
3.5% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.1% |
0.0% |
0.0% |
0.0% |
0.2% |
0.7% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.1% |
0.0% |
0.0% |
0.0% |
0.2% |
0.7% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.1% |
1.0% |
0.6% |
1.6% |
0.2% |
0.7% |
0.0% |
0.0% |
|
 | ROA % | | 0.4% |
0.6% |
0.3% |
1.0% |
1.1% |
1.7% |
0.0% |
0.0% |
|
 | ROI % | | 0.5% |
0.7% |
0.3% |
1.0% |
1.5% |
4.6% |
0.0% |
0.0% |
|
 | ROE % | | 0.3% |
0.0% |
0.0% |
0.0% |
1.9% |
3.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 12.8% |
0.0% |
0.0% |
0.0% |
22.6% |
25.2% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 380.0% |
0.0% |
0.0% |
0.0% |
84.4% |
70.1% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 260.3% |
0.0% |
0.0% |
0.0% |
79.4% |
61.6% |
-23.6% |
-23.6% |
|
 | Net int. bear. debt to EBITDA, % | | 1,425.6% |
0.0% |
0.0% |
0.0% |
1,322.0% |
9.2% |
0.0% |
0.0% |
|
 | Gearing % | | 252.6% |
0.0% |
0.0% |
0.0% |
79.2% |
36.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.0% |
0.0% |
0.0% |
0.0% |
10.7% |
7.4% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 27.3 |
0.0 |
0.0 |
0.0 |
14.5 |
14.3 |
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 % | | 134.2% |
0.0% |
0.0% |
0.0% |
16.9% |
16.5% |
23.6% |
23.6% |
|
 | Net working capital | | -15.5 |
0.0 |
0.0 |
0.0 |
-54.6 |
-54.1 |
0.0 |
0.0 |
|
 | Net working capital % | | -34.5% |
0.0% |
0.0% |
0.0% |
-50.2% |
-46.2% |
0.0% |
0.0% |
|
 | Net sales / employee | | 0 |
0 |
0 |
0 |
8 |
9 |
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 |
|