|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.5% |
0.5% |
|
| Bankruptcy risk | | 6.6% |
5.0% |
5.5% |
3.4% |
3.4% |
4.3% |
16.2% |
15.9% |
|
| Credit score (0-100) | | 37 |
45 |
41 |
52 |
54 |
46 |
11 |
12 |
|
| Credit rating | | BBB |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 734 |
1,174 |
1,195 |
1,411 |
1,450 |
1,303 |
0.0 |
0.0 |
|
| EBITDA | | 166 |
410 |
302 |
614 |
820 |
620 |
0.0 |
0.0 |
|
| EBIT | | -118 |
127 |
19.0 |
280 |
487 |
268 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -175.7 |
23.7 |
-76.6 |
214.0 |
429.4 |
393.3 |
0.0 |
0.0 |
|
| Net earnings | | -121.3 |
35.4 |
-54.8 |
221.1 |
354.1 |
387.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -176 |
23.7 |
-76.6 |
214 |
429 |
393 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,875 |
1,591 |
1,522 |
1,189 |
903 |
744 |
0.0 |
0.0 |
|
| Shareholders equity total | | -1,308 |
-1,273 |
-1,328 |
-1,107 |
-753 |
-365 |
-515 |
-515 |
|
| Interest-bearing liabilities | | 2,157 |
2,101 |
1,983 |
1,829 |
1,548 |
1,452 |
515 |
515 |
|
| Balance sheet total (assets) | | 2,225 |
1,996 |
1,990 |
1,658 |
1,381 |
1,195 |
0.0 |
0.0 |
|
|
| Net Debt | | 2,157 |
2,101 |
1,981 |
1,766 |
1,395 |
1,313 |
515 |
515 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 734 |
1,174 |
1,195 |
1,411 |
1,450 |
1,303 |
0.0 |
0.0 |
|
| Gross profit growth | | 17.1% |
60.0% |
1.8% |
18.0% |
2.8% |
-10.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
3 |
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) | | 2,225 |
1,996 |
1,990 |
1,658 |
1,381 |
1,195 |
0 |
0 |
|
| Balance sheet change% | | -9.4% |
-10.3% |
-0.3% |
-16.7% |
-16.7% |
-13.5% |
-100.0% |
0.0% |
|
| Added value | | 165.6 |
410.0 |
302.5 |
613.6 |
820.7 |
620.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -567 |
-567 |
-353 |
-667 |
-619 |
-510 |
-744 |
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 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | -16.1% |
10.8% |
1.6% |
19.8% |
33.6% |
20.6% |
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 % | | -3.3% |
3.7% |
0.6% |
9.2% |
19.9% |
23.7% |
0.0% |
0.0% |
|
| ROI % | | -3.6% |
4.2% |
0.7% |
10.7% |
24.8% |
29.1% |
0.0% |
0.0% |
|
| ROE % | | -5.2% |
1.7% |
-2.8% |
12.1% |
23.3% |
30.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -37.3% |
-39.3% |
-40.0% |
-40.3% |
-35.4% |
-23.4% |
-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, % | | 1,302.0% |
512.4% |
654.8% |
287.8% |
170.2% |
211.6% |
0.0% |
0.0% |
|
| Gearing % | | -164.9% |
-165.1% |
-149.3% |
-165.3% |
-205.7% |
-397.6% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.7% |
4.9% |
4.7% |
3.4% |
3.4% |
2.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.4 |
0.5 |
0.5 |
0.8 |
0.7 |
3.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.3 |
0.5 |
0.5 |
0.8 |
0.7 |
3.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.3 |
0.1 |
2.0 |
63.4 |
153.0 |
139.3 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | -542.9 |
-390.7 |
-349.3 |
-109.8 |
-186.2 |
257.2 |
-257.6 |
-257.6 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
207 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
207 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
89 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
129 |
0 |
0 |
|
|