| Bankruptcy risk for industry | | 2.7% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
8.9% |
4.9% |
9.8% |
17.5% |
14.7% |
15.4% |
15.2% |
|
| Credit score (0-100) | | 0 |
30 |
46 |
26 |
10 |
14 |
12 |
12 |
|
| Credit rating | | N/A |
B |
BB |
B |
B |
B |
B |
B |
|
| 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 | | 0.0 |
749 |
1,520 |
405 |
-226 |
291 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
744 |
836 |
-440 |
-794 |
290 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
744 |
836 |
-440 |
-794 |
290 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
729.7 |
550.5 |
-470.2 |
-818.7 |
268.3 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
569.0 |
424.2 |
-371.4 |
-641.7 |
208.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
730 |
551 |
-470 |
-819 |
268 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
669 |
893 |
322 |
-320 |
-112 |
-212 |
-212 |
|
| Interest-bearing liabilities | | 0.0 |
1,750 |
1,750 |
0.0 |
700 |
194 |
212 |
212 |
|
| Balance sheet total (assets) | | 0.0 |
4,005 |
4,773 |
1,811 |
978 |
184 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
1,674 |
773 |
-934 |
7.2 |
12.5 |
212 |
212 |
|
|
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 | | 0.0 |
749 |
1,520 |
405 |
-226 |
291 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
103.0% |
-73.4% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 0 |
4,005 |
4,773 |
1,811 |
978 |
184 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
19.2% |
-62.1% |
-46.0% |
-81.2% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
743.5 |
836.2 |
-439.8 |
-794.2 |
290.0 |
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 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
-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 (%) | | 0.0% |
99.3% |
55.0% |
-108.7% |
351.5% |
99.6% |
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 % | | 0.0% |
18.6% |
19.1% |
-13.4% |
-51.1% |
36.4% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
28.8% |
30.4% |
-24.0% |
-90.2% |
47.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
85.1% |
54.3% |
-61.1% |
-98.8% |
35.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
41.7% |
39.7% |
17.8% |
-24.7% |
-37.7% |
-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, % | | 0.0% |
225.2% |
92.4% |
212.5% |
-0.9% |
4.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
261.6% |
195.9% |
0.0% |
-218.8% |
-173.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
1.6% |
16.3% |
3.5% |
7.0% |
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 | | 0.0 |
1,829.7 |
2,180.3 |
735.0 |
705.1 |
81.9 |
-105.8 |
-105.8 |
|
| 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 |
836 |
-440 |
-794 |
290 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
836 |
-440 |
-794 |
290 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
836 |
-440 |
-794 |
290 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
424 |
-371 |
-642 |
208 |
0 |
0 |
|