 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
0.0% |
1.0% |
0.9% |
1.0% |
2.5% |
2.5% |
|
 | Credit score (0-100) | | 0 |
0 |
0 |
88 |
88 |
86 |
63 |
63 |
|
 | Credit rating | | N/A |
N/A |
N/A |
A |
A |
A |
BBB |
BBB |
|
 | Credit limit (mDKK) | | 0.0 |
0.0 |
0.0 |
3.5 |
4.2 |
2.6 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
 | Net sales | | 0 |
0 |
0 |
152 |
155 |
159 |
159 |
159 |
|
 | Gross profit | | 0.0 |
0.0 |
0.0 |
132 |
128 |
131 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
0.0 |
23.5 |
25.9 |
25.0 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
0.0 |
16.7 |
19.3 |
18.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
0.0 |
12.5 |
11.7 |
10.7 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
0.0 |
8.5 |
7.9 |
7.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
0.0 |
12.5 |
11.7 |
10.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
5.3 |
4.8 |
7.6 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
0.0 |
0.0 |
8.6 |
8.6 |
7.7 |
0.1 |
0.1 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
9.0 |
9.0 |
8.1 |
86.5 |
86.5 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
0.0 |
167 |
165 |
150 |
86.6 |
86.6 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
-16.6 |
-18.4 |
-2.9 |
86.5 |
86.5 |
|
|
See the entire balance sheet |
|
 | Net sales | | 0 |
0 |
0 |
152 |
155 |
159 |
159 |
159 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
2.1% |
2.4% |
0.0% |
0.0% |
|
 | Gross profit | | 0.0 |
0.0 |
0.0 |
132 |
128 |
131 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
-3.6% |
2.4% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
121 |
122 |
126 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.8% |
3.3% |
-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) | | 0 |
0 |
0 |
167 |
165 |
150 |
87 |
87 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
0.0% |
-1.2% |
-8.7% |
-42.4% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
0.0 |
23.5 |
26.1 |
25.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
15.4% |
16.8% |
15.7% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
96 |
-12 |
-9 |
-8 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
15.4% |
16.7% |
15.7% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
11.0% |
12.5% |
11.4% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 0.0% |
0.0% |
0.0% |
12.7% |
15.2% |
13.9% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
5.6% |
5.1% |
4.4% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
10.0% |
9.3% |
8.7% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
8.2% |
7.5% |
6.7% |
0.0% |
0.0% |
|
 | ROA % | | 0.0% |
0.0% |
0.0% |
10.2% |
12.1% |
12.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
0.0% |
13.6% |
16.5% |
16.6% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
0.0% |
98.7% |
92.3% |
87.3% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
0.0% |
0.0% |
5.2% |
5.2% |
5.1% |
0.1% |
0.1% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
101.4% |
98.5% |
87.4% |
54.4% |
54.4% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
84.6% |
80.9% |
80.5% |
54.4% |
54.4% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
0.0% |
-70.6% |
-70.9% |
-11.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
104.0% |
104.9% |
106.0% |
67,573.0% |
67,573.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
102.4% |
92.1% |
96.2% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
44.1 |
48.6 |
55.5 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
100.8 |
82.0 |
50.9 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
41.0% |
42.6% |
33.9% |
0.0% |
0.0% |
|
 | Net working capital | | 0.0 |
0.0 |
0.0 |
12.0 |
9.4 |
6.1 |
-43.2 |
-43.2 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
7.9% |
6.0% |
3.8% |
-27.2% |
-27.2% |
|
 | Net sales / employee | | 0 |
0 |
0 |
1 |
1 |
1 |
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 |
|