| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.7% |
2.0% |
2.2% |
2.0% |
0.6% |
1.0% |
7.5% |
7.5% |
|
| Credit score (0-100) | | 96 |
70 |
65 |
67 |
97 |
84 |
32 |
32 |
|
| Credit rating | | AA |
A |
BBB |
A |
AA |
A |
BB |
BB |
|
| Credit limit (mDKK) | | 3.7 |
0.0 |
0.0 |
0.0 |
7.8 |
3.3 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
0 |
356 |
512 |
512 |
512 |
|
| Gross profit | | 23.9 |
34.0 |
27.3 |
47.7 |
57.1 |
64.5 |
0.0 |
0.0 |
|
| EBITDA | | 10.0 |
12.2 |
1.9 |
13.1 |
27.4 |
25.1 |
0.0 |
0.0 |
|
| EBIT | | 5.0 |
12.2 |
1.9 |
13.1 |
15.0 |
-3.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 4.7 |
9.3 |
0.9 |
9.6 |
12.0 |
-11.6 |
0.0 |
0.0 |
|
| Net earnings | | 6.9 |
9.3 |
0.9 |
9.6 |
10.2 |
-8.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 4.7 |
12.2 |
1.9 |
13.1 |
12.0 |
-11.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 67.3 |
0.0 |
0.0 |
0.0 |
189 |
201 |
0.0 |
0.0 |
|
| Shareholders equity total | | 32.2 |
41.5 |
42.4 |
51.9 |
62.1 |
53.9 |
50.4 |
50.4 |
|
| Interest-bearing liabilities | | 80.7 |
0.0 |
0.0 |
0.0 |
209 |
224 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 127 |
139 |
187 |
268 |
326 |
352 |
50.4 |
50.4 |
|
|
| Net Debt | | 80.7 |
0.0 |
0.0 |
0.0 |
209 |
224 |
-50.4 |
-50.4 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
0 |
356 |
512 |
512 |
512 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
43.9% |
0.0% |
0.0% |
|
| Gross profit | | 23.9 |
34.0 |
27.3 |
47.7 |
57.1 |
64.5 |
0.0 |
0.0 |
|
| Gross profit growth | | -14.4% |
42.7% |
-19.7% |
74.5% |
19.7% |
13.0% |
-100.0% |
0.0% |
|
| Employees | | 34 |
35 |
37 |
48 |
56 |
66 |
0 |
0 |
|
| Employee growth % | | 3.0% |
2.9% |
5.7% |
29.7% |
16.7% |
17.9% |
-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) | | 127 |
139 |
187 |
268 |
326 |
352 |
50 |
50 |
|
| Balance sheet change% | | 9.5% |
9.8% |
34.3% |
43.8% |
21.4% |
7.9% |
-85.7% |
0.0% |
|
| Added value | | 10.0 |
12.2 |
1.9 |
13.1 |
15.0 |
25.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
4.2% |
4.9% |
0.0% |
0.0% |
|
| Investments | | 2 |
-67 |
0 |
0 |
176 |
-17 |
-201 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
-1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
7.7% |
4.9% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
4.2% |
-0.7% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 21.0% |
35.9% |
7.1% |
27.4% |
26.2% |
-5.5% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
2.9% |
-1.6% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
6.4% |
4.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
3.4% |
-2.3% |
0.0% |
0.0% |
|
| ROA % | | 4.2% |
9.2% |
1.2% |
5.7% |
5.0% |
-1.0% |
0.0% |
0.0% |
|
| ROI % | | 4.8% |
9.7% |
1.2% |
5.7% |
5.5% |
-1.1% |
0.0% |
0.0% |
|
| ROE % | | 20.3% |
25.2% |
2.1% |
20.3% |
17.9% |
-14.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 25.4% |
100.0% |
100.0% |
100.0% |
19.1% |
15.3% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
71.4% |
55.9% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
71.4% |
55.9% |
-9.8% |
-9.8% |
|
| Net int. bear. debt to EBITDA, % | | 805.6% |
0.0% |
0.0% |
0.0% |
760.5% |
894.5% |
0.0% |
0.0% |
|
| Gearing % | | 250.6% |
0.0% |
0.0% |
0.0% |
335.7% |
416.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.6% |
0.0% |
0.0% |
0.0% |
2.9% |
3.8% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
64.4 |
40.2 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
49.8 |
47.2 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
37.7% |
28.8% |
9.8% |
9.8% |
|
| Net working capital | | -37.5 |
0.0 |
0.0 |
0.0 |
-22.9 |
-138.2 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
-6.4% |
-27.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
6 |
8 |
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 |
|