|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.6% |
8.4% |
2.4% |
7.6% |
17.7% |
14.9% |
14.5% |
14.5% |
|
 | Credit score (0-100) | | 62 |
29 |
62 |
31 |
8 |
14 |
15 |
15 |
|
 | Credit rating | | BBB |
BB |
BBB |
BB |
B |
BB |
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 |
1000.0
|
 | Net sales | | 208 |
-104 |
217 |
-42 |
-21 |
0 |
0 |
0 |
|
 | Gross profit | | 204 |
-107 |
212 |
-46.0 |
-45.0 |
-16.6 |
0.0 |
0.0 |
|
 | EBITDA | | 204 |
-107 |
212 |
-46.0 |
-45.0 |
-16.6 |
0.0 |
0.0 |
|
 | EBIT | | 204 |
-107 |
212 |
-46.0 |
-45.0 |
-16.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 218.0 |
-95.0 |
220.0 |
-67.0 |
-63.0 |
-18.0 |
0.0 |
0.0 |
|
 | Net earnings | | 214.0 |
-97.0 |
221.0 |
-73.0 |
-63.0 |
-18.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 218 |
-95.0 |
220 |
-67.0 |
-63.0 |
-18.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,252 |
1,044 |
1,152 |
965 |
785 |
644 |
594 |
594 |
|
 | Interest-bearing liabilities | | 106 |
223 |
316 |
446 |
95.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,364 |
1,273 |
1,474 |
1,417 |
886 |
650 |
594 |
594 |
|
|
 | Net Debt | | -8.0 |
-89.0 |
-18.0 |
202 |
-791 |
-634 |
-594 |
-594 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 208 |
-104 |
217 |
-42 |
-21 |
0 |
0 |
0 |
|
 | Net sales growth | | -182.5% |
-150.0% |
-308.7% |
-119.4% |
-50.0% |
-100.0% |
0.0% |
0.0% |
|
 | Gross profit | | 204 |
-107 |
212 |
-46.0 |
-45.0 |
-16.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
2.2% |
63.2% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
|
|
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) | | 1,364 |
1,273 |
1,474 |
1,417 |
886 |
650 |
594 |
594 |
|
 | Balance sheet change% | | 19.0% |
-6.7% |
15.8% |
-3.9% |
-37.5% |
-26.6% |
-8.6% |
0.0% |
|
 | Added value | | 204.0 |
-107.0 |
212.0 |
-46.0 |
-45.0 |
-16.6 |
0.0 |
0.0 |
|
 | Added value % | | 98.1% |
102.9% |
97.7% |
109.5% |
214.3% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 98.1% |
102.9% |
97.7% |
109.5% |
214.3% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 98.1% |
0.0% |
97.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 102.9% |
93.3% |
101.8% |
173.8% |
300.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 102.9% |
93.3% |
101.8% |
173.8% |
300.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 104.8% |
91.3% |
101.4% |
159.5% |
300.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 17.7% |
-6.6% |
17.0% |
-3.2% |
-3.9% |
-1.9% |
0.0% |
0.0% |
|
 | ROI % | | 17.8% |
-6.6% |
17.0% |
-3.2% |
-3.9% |
-1.9% |
0.0% |
0.0% |
|
 | ROE % | | 18.7% |
-8.4% |
20.1% |
-6.9% |
-7.2% |
-2.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 91.8% |
82.0% |
78.2% |
68.1% |
88.6% |
99.0% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 53.8% |
-220.2% |
148.4% |
-1,076.2% |
-481.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | -1.0% |
79.8% |
-5.5% |
-495.2% |
3,738.1% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -3.9% |
83.2% |
-8.5% |
-439.1% |
1,757.8% |
3,830.7% |
0.0% |
0.0% |
|
 | Gearing % | | 8.5% |
21.4% |
27.4% |
46.2% |
12.1% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.8% |
4.9% |
4.8% |
5.5% |
6.7% |
7.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 5.3 |
3.5 |
2.9 |
2.0 |
8.8 |
104.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 5.3 |
3.5 |
2.9 |
2.0 |
8.8 |
104.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 114.0 |
312.0 |
334.0 |
244.0 |
886.0 |
634.5 |
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 % | | 285.1% |
-776.0% |
433.2% |
-2,204.8% |
-4,219.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 481.0 |
578.0 |
618.0 |
474.0 |
785.0 |
644.2 |
0.0 |
0.0 |
|
 | Net working capital % | | 231.3% |
-555.8% |
284.8% |
-1,128.6% |
-3,738.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
-2,100 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
0 |
0 |
-4,500 |
-1,656 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
-4,500 |
-1,656 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
-4,500 |
-1,656 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
-6,300 |
-1,801 |
0 |
0 |
|
|