|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.4% |
3.4% |
|
 | Bankruptcy risk | | 3.5% |
8.3% |
9.3% |
3.9% |
6.6% |
7.0% |
19.7% |
19.3% |
|
 | Credit score (0-100) | | 55 |
31 |
26 |
49 |
36 |
33 |
6 |
7 |
|
 | Credit rating | | BBB |
BB |
BB |
BBB |
BBB |
BBB |
B |
B |
|
 | 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 | | 1,855 |
1,868 |
2,124 |
2,525 |
2,303 |
2,112 |
0.0 |
0.0 |
|
 | EBITDA | | 297 |
100 |
211 |
364 |
-42.5 |
-103 |
0.0 |
0.0 |
|
 | EBIT | | 192 |
-30.5 |
22.4 |
254 |
-99.6 |
-129 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 183.7 |
-53.1 |
15.3 |
247.6 |
-105.9 |
-131.5 |
0.0 |
0.0 |
|
 | Net earnings | | 143.3 |
-41.5 |
11.9 |
191.9 |
-81.9 |
-106.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 184 |
-53.1 |
15.3 |
248 |
-106 |
-132 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 353 |
623 |
482 |
99.1 |
97.0 |
66.7 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 327 |
166 |
178 |
370 |
138 |
85.4 |
5.4 |
5.4 |
|
 | Interest-bearing liabilities | | 3.9 |
261 |
160 |
0.0 |
196 |
97.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,463 |
1,510 |
1,623 |
1,402 |
1,354 |
1,189 |
5.4 |
5.4 |
|
|
 | Net Debt | | -365 |
24.8 |
-392 |
-588 |
-137 |
-173 |
-5.4 |
-5.4 |
|
|
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 | | 1,855 |
1,868 |
2,124 |
2,525 |
2,303 |
2,112 |
0.0 |
0.0 |
|
 | Gross profit growth | | 2.7% |
0.7% |
13.7% |
18.8% |
-8.8% |
-8.3% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
6 |
6 |
6 |
6 |
6 |
0 |
0 |
|
 | Employee growth % | | -100.0% |
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) | | 1,463 |
1,510 |
1,623 |
1,402 |
1,354 |
1,189 |
5 |
5 |
|
 | Balance sheet change% | | 15.4% |
3.2% |
7.5% |
-13.6% |
-3.4% |
-12.1% |
-99.5% |
0.0% |
|
 | Added value | | 296.7 |
100.0 |
210.6 |
364.5 |
11.0 |
-102.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -155 |
139 |
-329 |
-493 |
-59 |
-57 |
-67 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
-2.0 |
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 (%) | | 10.3% |
-1.6% |
1.1% |
10.1% |
-4.3% |
-6.1% |
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 % | | 14.1% |
-2.1% |
1.4% |
16.8% |
-7.2% |
-10.2% |
0.0% |
0.0% |
|
 | ROI % | | 43.1% |
-7.6% |
5.6% |
70.3% |
-28.3% |
-50.0% |
0.0% |
0.0% |
|
 | ROE % | | 56.0% |
-16.8% |
6.9% |
70.1% |
-32.3% |
-95.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 22.4% |
11.0% |
11.0% |
26.4% |
10.2% |
7.2% |
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, % | | -123.2% |
24.8% |
-186.3% |
-161.3% |
322.7% |
168.2% |
0.0% |
0.0% |
|
 | Gearing % | | 1.2% |
157.6% |
90.3% |
0.0% |
142.2% |
114.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.4% |
17.0% |
3.4% |
7.9% |
6.5% |
1.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.5 |
0.6 |
0.8 |
0.6 |
0.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
0.7 |
0.8 |
1.2 |
1.0 |
1.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 369.3 |
236.7 |
552.9 |
588.0 |
333.1 |
270.7 |
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 | | -4.9 |
-296.7 |
-230.2 |
202.6 |
-11.2 |
18.7 |
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 |
17 |
35 |
61 |
2 |
-17 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
17 |
35 |
61 |
-7 |
-17 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-5 |
4 |
42 |
-17 |
-22 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-7 |
2 |
32 |
-14 |
-18 |
0 |
0 |
|
|