 | Bankruptcy risk for industry | | 6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
|
 | Bankruptcy risk | | 6.3% |
6.3% |
5.5% |
5.8% |
3.8% |
3.9% |
16.1% |
16.1% |
|
 | Credit score (0-100) | | 39 |
37 |
40 |
39 |
50 |
23 |
11 |
11 |
|
 | 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 | | 116 |
116 |
376 |
355 |
391 |
428 |
0.0 |
0.0 |
|
 | EBITDA | | 25.5 |
25.5 |
102 |
87.0 |
85.3 |
62.5 |
0.0 |
0.0 |
|
 | EBIT | | 25.5 |
25.5 |
102 |
87.0 |
82.4 |
53.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 25.5 |
25.5 |
100.9 |
85.9 |
82.3 |
50.5 |
0.0 |
0.0 |
|
 | Net earnings | | 14.9 |
14.9 |
78.4 |
66.7 |
66.6 |
48.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 25.5 |
25.5 |
101 |
85.9 |
82.3 |
50.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
40.1 |
31.5 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 54.9 |
54.9 |
101 |
107 |
174 |
223 |
122 |
122 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
8.2 |
26.2 |
14.0 |
8.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 175 |
175 |
178 |
198 |
280 |
292 |
122 |
122 |
|
|
 | Net Debt | | -103 |
-103 |
-55.3 |
-124 |
-130 |
-150 |
-122 |
-122 |
|
|
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 | | 116 |
116 |
376 |
355 |
391 |
428 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
225.2% |
-5.5% |
9.9% |
9.6% |
-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) | | 175 |
175 |
178 |
198 |
280 |
292 |
122 |
122 |
|
 | Balance sheet change% | | 17,459,300.0% |
0.0% |
1.9% |
11.2% |
41.5% |
4.4% |
-58.4% |
0.0% |
|
 | Added value | | 25.5 |
25.5 |
101.5 |
87.0 |
82.4 |
62.5 |
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 |
37 |
-17 |
-31 |
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 (%) | | 22.1% |
22.1% |
27.0% |
24.5% |
21.1% |
12.6% |
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 % | | 14.6% |
14.6% |
57.6% |
46.3% |
34.5% |
18.9% |
0.0% |
0.0% |
|
 | ROI % | | 46.5% |
46.5% |
124.0% |
71.8% |
51.3% |
25.8% |
0.0% |
0.0% |
|
 | ROE % | | 27.2% |
27.2% |
100.9% |
64.2% |
47.4% |
24.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 31.5% |
31.5% |
56.5% |
54.2% |
62.1% |
76.2% |
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, % | | -402.6% |
-402.6% |
-54.4% |
-142.8% |
-152.8% |
-239.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
8.1% |
24.5% |
8.0% |
3.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
13.9% |
6.2% |
0.4% |
30.7% |
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 | | 24.9 |
24.9 |
70.5 |
77.2 |
103.7 |
161.1 |
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 |
102 |
87 |
82 |
63 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
26 |
102 |
87 |
85 |
63 |
0 |
0 |
|
 | EBIT / employee | | 0 |
26 |
102 |
87 |
82 |
54 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
15 |
78 |
67 |
67 |
49 |
0 |
0 |
|