|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 5.3% |
3.6% |
3.2% |
3.1% |
3.7% |
3.0% |
11.2% |
11.0% |
|
 | Credit score (0-100) | | 43 |
52 |
54 |
56 |
51 |
57 |
22 |
22 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | 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 | | 129 |
238 |
308 |
323 |
315 |
306 |
0.0 |
0.0 |
|
 | EBITDA | | 129 |
238 |
308 |
323 |
315 |
306 |
0.0 |
0.0 |
|
 | EBIT | | 97.0 |
206 |
275 |
290 |
282 |
273 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 45.0 |
155.0 |
225.0 |
187.0 |
187.0 |
185.8 |
0.0 |
0.0 |
|
 | Net earnings | | 36.0 |
121.0 |
175.0 |
146.0 |
146.0 |
144.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 45.0 |
155 |
225 |
187 |
187 |
186 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,270 |
3,238 |
3,318 |
3,285 |
3,252 |
3,220 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 691 |
812 |
987 |
1,133 |
1,279 |
1,425 |
1,375 |
1,375 |
|
 | Interest-bearing liabilities | | 2,548 |
2,419 |
2,264 |
2,081 |
1,798 |
1,799 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,306 |
3,402 |
3,392 |
3,421 |
3,302 |
3,462 |
1,375 |
1,375 |
|
|
 | Net Debt | | 2,538 |
2,255 |
2,220 |
1,945 |
1,748 |
1,558 |
-1,375 |
-1,375 |
|
|
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 | | 129 |
238 |
308 |
323 |
315 |
306 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
84.5% |
29.4% |
4.9% |
-2.5% |
-2.8% |
-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) | | 3,306 |
3,402 |
3,392 |
3,421 |
3,302 |
3,462 |
1,375 |
1,375 |
|
 | Balance sheet change% | | -1.4% |
2.9% |
-0.3% |
0.9% |
-3.5% |
4.8% |
-60.3% |
0.0% |
|
 | Added value | | 129.0 |
238.0 |
308.0 |
323.0 |
315.0 |
306.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -64 |
-64 |
47 |
-66 |
-66 |
-65 |
-3,220 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
4.0 |
5.0 |
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 (%) | | 75.2% |
86.6% |
89.3% |
89.8% |
89.5% |
89.3% |
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 % | | 2.9% |
6.1% |
8.1% |
8.6% |
8.4% |
8.1% |
0.0% |
0.0% |
|
 | ROI % | | 2.9% |
6.2% |
8.2% |
8.8% |
8.6% |
8.3% |
0.0% |
0.0% |
|
 | ROE % | | 5.3% |
16.1% |
19.5% |
13.8% |
12.1% |
10.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 20.9% |
23.9% |
29.1% |
33.1% |
38.7% |
41.2% |
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, % | | 1,967.4% |
947.5% |
720.8% |
602.2% |
554.9% |
508.9% |
0.0% |
0.0% |
|
 | Gearing % | | 368.7% |
297.9% |
229.4% |
183.7% |
140.6% |
126.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.0% |
2.1% |
2.1% |
4.9% |
4.9% |
4.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.2 |
0.1 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.2 |
0.1 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 10.0 |
164.0 |
44.0 |
136.0 |
50.0 |
241.7 |
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 | | -738.0 |
-717.0 |
-734.0 |
-2,020.0 |
-1,823.0 |
-1,627.4 |
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 |
|
|