 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
6.1% |
6.1% |
|
 | Bankruptcy risk | | 3.2% |
4.5% |
3.9% |
4.7% |
4.9% |
6.7% |
12.1% |
11.8% |
|
 | Credit score (0-100) | | 58 |
48 |
50 |
44 |
44 |
35 |
20 |
20 |
|
 | 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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 419 |
395 |
146 |
133 |
192 |
117 |
0.0 |
0.0 |
|
 | EBITDA | | 126 |
139 |
139 |
132 |
192 |
117 |
0.0 |
0.0 |
|
 | EBIT | | 28.6 |
35.7 |
36.4 |
29.2 |
89.8 |
71.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 16.3 |
35.2 |
32.9 |
24.2 |
88.6 |
68.8 |
0.0 |
0.0 |
|
 | Net earnings | | 12.1 |
25.6 |
22.5 |
18.5 |
66.1 |
50.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 16.3 |
35.2 |
32.9 |
24.2 |
88.6 |
68.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 92.0 |
68.9 |
45.8 |
22.7 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 701 |
477 |
399 |
418 |
484 |
534 |
484 |
484 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
72.7 |
72.7 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 869 |
625 |
530 |
625 |
685 |
727 |
484 |
484 |
|
|
 | Net Debt | | -266 |
-119 |
-208 |
-15.6 |
-15.9 |
-199 |
-484 |
-484 |
|
|
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 | | 419 |
395 |
146 |
133 |
192 |
117 |
0.0 |
0.0 |
|
 | Gross profit growth | | 44.5% |
-5.7% |
-63.1% |
-8.9% |
44.9% |
-39.0% |
-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) | | 869 |
625 |
530 |
625 |
685 |
727 |
484 |
484 |
|
 | Balance sheet change% | | -36.3% |
-28.1% |
-15.1% |
17.8% |
9.7% |
6.2% |
-33.4% |
0.0% |
|
 | Added value | | 125.9 |
138.8 |
139.5 |
132.3 |
192.9 |
117.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -139 |
-206 |
-206 |
-206 |
-205 |
-126 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
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 (%) | | 6.8% |
9.0% |
25.0% |
22.0% |
46.6% |
60.8% |
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 % | | 2.6% |
4.8% |
6.3% |
5.1% |
13.7% |
10.1% |
0.0% |
0.0% |
|
 | ROI % | | 3.0% |
5.4% |
7.3% |
6.0% |
16.5% |
13.0% |
0.0% |
0.0% |
|
 | ROE % | | 1.4% |
4.3% |
5.1% |
4.5% |
14.7% |
9.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 80.7% |
76.3% |
75.3% |
66.9% |
70.6% |
73.5% |
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, % | | -211.5% |
-86.0% |
-149.3% |
-11.8% |
-8.3% |
-169.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
17.4% |
15.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
13.8% |
1.6% |
7.0% |
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 | | 294.8 |
156.5 |
163.6 |
265.7 |
414.2 |
534.3 |
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 |
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 |
|