 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 4.1% |
12.8% |
2.3% |
2.3% |
3.0% |
3.3% |
16.8% |
16.5% |
|
 | Credit score (0-100) | | 50 |
19 |
64 |
63 |
57 |
54 |
10 |
11 |
|
 | Credit rating | | BBB |
BB |
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 | | 7.5 |
-73.8 |
85.2 |
145 |
151 |
140 |
0.0 |
0.0 |
|
 | EBITDA | | 7.5 |
-73.8 |
85.2 |
145 |
151 |
140 |
0.0 |
0.0 |
|
 | EBIT | | 7.3 |
-75.5 |
77.9 |
131 |
137 |
121 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 5.8 |
-107.6 |
72.0 |
111.1 |
90.4 |
92.0 |
0.0 |
0.0 |
|
 | Net earnings | | 4.6 |
-114.6 |
84.4 |
88.4 |
70.1 |
61.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 5.8 |
-108 |
72.0 |
111 |
90.4 |
92.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 583 |
612 |
1,305 |
1,332 |
1,642 |
1,703 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 48.9 |
-65.7 |
18.7 |
107 |
177 |
239 |
97.6 |
97.6 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 602 |
631 |
1,485 |
1,593 |
1,773 |
1,851 |
97.6 |
97.6 |
|
|
 | Net Debt | | -1.5 |
-6.9 |
-130 |
-180 |
-65.8 |
-100 |
-97.6 |
-97.6 |
|
|
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 | | 7.5 |
-73.8 |
85.2 |
145 |
151 |
140 |
0.0 |
0.0 |
|
 | Gross profit growth | | -81.2% |
0.0% |
0.0% |
70.5% |
3.9% |
-7.1% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
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) | | 602 |
631 |
1,485 |
1,593 |
1,773 |
1,851 |
98 |
98 |
|
 | Balance sheet change% | | 959.1% |
4.8% |
135.2% |
7.3% |
11.3% |
4.4% |
-94.7% |
0.0% |
|
 | Added value | | 7.5 |
-73.8 |
85.2 |
145.3 |
151.3 |
140.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 583 |
27 |
686 |
12 |
297 |
42 |
-1,703 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 96.6% |
102.3% |
91.4% |
90.5% |
91.0% |
86.4% |
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 % | | 2.7% |
-11.6% |
7.1% |
9.2% |
8.8% |
6.9% |
0.0% |
0.0% |
|
 | ROI % | | 19.3% |
-308.6% |
10.7% |
9.5% |
9.5% |
7.8% |
0.0% |
0.0% |
|
 | ROE % | | 9.8% |
-33.7% |
26.0% |
140.5% |
49.3% |
29.5% |
0.0% |
0.0% |
|
 | Equity ratio % | | 8.1% |
-9.4% |
1.3% |
6.7% |
10.0% |
12.9% |
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, % | | -20.2% |
9.3% |
-152.9% |
-123.5% |
-43.6% |
-71.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
11,209.5% |
56,651.4% |
0.0% |
0.0% |
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 | | -534.3 |
-677.4 |
145.3 |
103.2 |
-68.6 |
-123.3 |
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 | | 8 |
-74 |
85 |
145 |
151 |
140 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 8 |
-74 |
85 |
145 |
151 |
140 |
0 |
0 |
|
 | EBIT / employee | | 7 |
-75 |
78 |
131 |
137 |
121 |
0 |
0 |
|
 | Net earnings / employee | | 5 |
-115 |
84 |
88 |
70 |
61 |
0 |
0 |
|