 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 4.8% |
4.5% |
3.3% |
2.9% |
2.0% |
4.2% |
11.7% |
11.5% |
|
 | Credit score (0-100) | | 46 |
48 |
55 |
56 |
68 |
48 |
21 |
21 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.3 |
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 | | 49.8 |
18.6 |
11.7 |
230 |
233 |
2.0 |
0.0 |
0.0 |
|
 | EBITDA | | 49.8 |
18.6 |
11.7 |
230 |
233 |
2.0 |
0.0 |
0.0 |
|
 | EBIT | | 29.7 |
3.5 |
-1.7 |
212 |
215 |
-24.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 66.4 |
38.1 |
222.7 |
997.4 |
287.3 |
26.5 |
0.0 |
0.0 |
|
 | Net earnings | | 60.8 |
37.1 |
225.9 |
954.6 |
244.0 |
30.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 66.4 |
38.1 |
223 |
997 |
287 |
26.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 60.4 |
45.3 |
56.9 |
39.3 |
57.7 |
31.2 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 332 |
369 |
595 |
1,549 |
1,793 |
1,824 |
872 |
872 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
468 |
550 |
250 |
575 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 342 |
386 |
1,134 |
2,457 |
2,134 |
2,428 |
872 |
872 |
|
|
 | Net Debt | | -159 |
-199 |
439 |
24.6 |
-29.2 |
555 |
-872 |
-872 |
|
|
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 | | 49.8 |
18.6 |
11.7 |
230 |
233 |
2.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-62.7% |
-37.1% |
1,864.1% |
1.3% |
-99.2% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
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) | | 342 |
386 |
1,134 |
2,457 |
2,134 |
2,428 |
872 |
872 |
|
 | Balance sheet change% | | 23.8% |
13.0% |
193.8% |
116.7% |
-13.1% |
13.7% |
-64.1% |
0.0% |
|
 | Added value | | 49.8 |
18.6 |
11.7 |
229.7 |
232.8 |
2.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 40 |
-30 |
-2 |
-35 |
1 |
-53 |
-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 |
-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 (%) | | 59.6% |
18.8% |
-14.6% |
92.4% |
92.5% |
-1,250.7% |
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 % | | 21.8% |
10.8% |
31.5% |
57.2% |
13.2% |
2.0% |
0.0% |
0.0% |
|
 | ROI % | | 22.3% |
11.2% |
33.4% |
64.9% |
14.7% |
2.1% |
0.0% |
0.0% |
|
 | ROE % | | 20.2% |
10.6% |
46.9% |
89.0% |
14.6% |
1.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | 97.1% |
95.6% |
52.5% |
63.1% |
84.0% |
75.1% |
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, % | | -319.4% |
-1,073.0% |
3,754.7% |
10.7% |
-12.6% |
28,228.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
78.7% |
35.5% |
14.0% |
31.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
7.2% |
5.7% |
4.1% |
4.9% |
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 | | 183.9 |
240.5 |
-428.6 |
-141.7 |
123.9 |
124.7 |
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 |
233 |
2 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
233 |
2 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
215 |
-25 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
244 |
30 |
0 |
0 |
|