| Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 8.5% |
8.2% |
6.4% |
8.6% |
8.7% |
10.7% |
17.3% |
17.3% |
|
| Credit score (0-100) | | 30 |
31 |
37 |
27 |
27 |
22 |
9 |
9 |
|
| Credit rating | | BB |
BB |
BBB |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 184 |
164 |
203 |
54.7 |
84.2 |
-84.7 |
0.0 |
0.0 |
|
| EBITDA | | 184 |
164 |
203 |
54.7 |
84.2 |
-84.7 |
0.0 |
0.0 |
|
| EBIT | | 184 |
164 |
203 |
54.7 |
84.2 |
-84.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 179.1 |
159.8 |
197.5 |
42.7 |
75.8 |
-87.3 |
0.0 |
0.0 |
|
| Net earnings | | 139.3 |
124.6 |
154.1 |
33.3 |
59.1 |
-68.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 179 |
160 |
198 |
42.7 |
75.8 |
-87.3 |
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 | | 189 |
175 |
329 |
83.3 |
109 |
41.0 |
-9.0 |
-9.0 |
|
| Interest-bearing liabilities | | 128 |
106 |
35.3 |
326 |
174 |
195 |
9.0 |
9.0 |
|
| Balance sheet total (assets) | | 473 |
438 |
486 |
493 |
413 |
284 |
0.0 |
0.0 |
|
|
| Net Debt | | 7.0 |
-25.6 |
-46.4 |
93.5 |
43.3 |
136 |
9.0 |
9.0 |
|
|
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 | | 184 |
164 |
203 |
54.7 |
84.2 |
-84.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-10.6% |
23.6% |
-73.1% |
54.2% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 473 |
438 |
486 |
493 |
413 |
284 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
-7.4% |
11.0% |
1.4% |
-16.1% |
-31.4% |
-100.0% |
0.0% |
|
| Added value | | 183.7 |
164.4 |
203.1 |
54.7 |
84.2 |
-84.7 |
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 | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 38.8% |
36.2% |
44.0% |
11.2% |
18.6% |
-24.0% |
0.0% |
0.0% |
|
| ROI % | | 58.0% |
55.1% |
63.1% |
14.2% |
24.3% |
-32.3% |
0.0% |
0.0% |
|
| ROE % | | 73.6% |
68.5% |
61.2% |
16.2% |
61.5% |
-90.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 40.0% |
39.9% |
67.6% |
16.9% |
26.4% |
14.5% |
-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, % | | 3.8% |
-15.6% |
-22.9% |
171.1% |
51.4% |
-160.7% |
0.0% |
0.0% |
|
| Gearing % | | 67.4% |
60.6% |
10.7% |
391.5% |
159.8% |
474.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.2% |
4.1% |
8.2% |
6.8% |
3.4% |
1.9% |
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 | | 189.3 |
174.6 |
328.6 |
83.3 |
109.1 |
41.0 |
-4.5 |
-4.5 |
|
| 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 |
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 |
|