| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.7% |
3.7% |
|
| Bankruptcy risk | | 4.0% |
4.0% |
7.5% |
16.3% |
10.4% |
6.7% |
11.7% |
11.7% |
|
| Credit score (0-100) | | 51 |
51 |
32 |
10 |
23 |
35 |
20 |
20 |
|
| Credit rating | | BBB |
BBB |
BB |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 696 |
154 |
225 |
-113 |
29.5 |
330 |
0.0 |
0.0 |
|
| EBITDA | | 552 |
-25.8 |
26.3 |
-229 |
-78.8 |
221 |
0.0 |
0.0 |
|
| EBIT | | 552 |
-25.8 |
26.3 |
-229 |
-78.8 |
221 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 547.8 |
-19.3 |
-1.3 |
-249.7 |
-74.8 |
222.6 |
0.0 |
0.0 |
|
| Net earnings | | 427.3 |
-15.4 |
-1.8 |
-243.3 |
-85.2 |
222.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 548 |
-19.3 |
-1.3 |
-250 |
-74.8 |
223 |
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 | | 695 |
680 |
678 |
434 |
349 |
572 |
447 |
447 |
|
| Interest-bearing liabilities | | 748 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,400 |
1,539 |
1,509 |
632 |
498 |
677 |
447 |
447 |
|
|
| Net Debt | | 92.6 |
-419 |
-13.3 |
-292 |
-189 |
-573 |
-447 |
-447 |
|
|
See the entire balance sheet |
|
| 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 | | 696 |
154 |
225 |
-113 |
29.5 |
330 |
0.0 |
0.0 |
|
| Gross profit growth | | 68.5% |
-77.8% |
45.7% |
0.0% |
0.0% |
1,018.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 2,400 |
1,539 |
1,509 |
632 |
498 |
677 |
447 |
447 |
|
| Balance sheet change% | | 152.9% |
-35.9% |
-1.9% |
-58.2% |
-21.2% |
36.0% |
-34.0% |
0.0% |
|
| Added value | | 552.3 |
-25.8 |
26.3 |
-228.8 |
-78.8 |
220.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
1.0 |
0.0 |
0.0 |
|
| 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 (%) | | 79.4% |
-16.8% |
11.7% |
201.8% |
-267.0% |
67.0% |
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 % | | 35.0% |
-0.1% |
1.7% |
-20.8% |
-11.3% |
38.6% |
0.0% |
0.0% |
|
| ROI % | | 68.6% |
-0.2% |
3.9% |
-40.1% |
-16.3% |
49.2% |
0.0% |
0.0% |
|
| ROE % | | 88.8% |
-2.2% |
-0.3% |
-43.8% |
-21.8% |
48.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 29.0% |
44.2% |
44.9% |
68.8% |
70.1% |
84.5% |
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, % | | 16.8% |
1,620.2% |
-50.8% |
127.5% |
239.8% |
-259.4% |
0.0% |
0.0% |
|
| Gearing % | | 107.6% |
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 % | | 10.4% |
4.7% |
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% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 684.6 |
669.6 |
668.3 |
419.5 |
332.3 |
550.5 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
-26 |
26 |
-229 |
-79 |
221 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-26 |
26 |
-229 |
-79 |
221 |
0 |
0 |
|
| EBIT / employee | | 0 |
-26 |
26 |
-229 |
-79 |
221 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-15 |
-2 |
-243 |
-85 |
223 |
0 |
0 |
|