|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
9.9% |
9.9% |
|
| Bankruptcy risk | | 5.3% |
3.2% |
7.0% |
1.9% |
1.8% |
1.2% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 44 |
56 |
34 |
68 |
71 |
79 |
19 |
20 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
1.3 |
1.6 |
109.7 |
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 | | 2,868 |
2,971 |
5,887 |
6,510 |
5,048 |
5,803 |
0.0 |
0.0 |
|
| EBITDA | | 82.0 |
256 |
-420 |
2,957 |
1,263 |
1,583 |
0.0 |
0.0 |
|
| EBIT | | 49.0 |
217 |
-561 |
2,721 |
866 |
1,066 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 13.0 |
169.0 |
-810.0 |
2,539.0 |
681.0 |
778.3 |
0.0 |
0.0 |
|
| Net earnings | | 10.0 |
138.0 |
-642.0 |
1,973.0 |
443.0 |
601.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 13.0 |
169 |
-810 |
2,539 |
681 |
778 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 964 |
3,012 |
4,480 |
4,800 |
5,533 |
5,819 |
0.0 |
0.0 |
|
| Shareholders equity total | | 143 |
281 |
-360 |
1,612 |
2,055 |
2,597 |
2,486 |
2,486 |
|
| Interest-bearing liabilities | | 879 |
5,076 |
5,157 |
3,877 |
6,264 |
5,888 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,018 |
7,921 |
8,891 |
11,063 |
10,964 |
11,096 |
2,486 |
2,486 |
|
|
| Net Debt | | 879 |
4,826 |
5,150 |
2,042 |
6,258 |
5,882 |
-2,486 |
-2,486 |
|
|
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 | | 2,868 |
2,971 |
5,887 |
6,510 |
5,048 |
5,803 |
0.0 |
0.0 |
|
| Gross profit growth | | 96.3% |
3.6% |
98.1% |
10.6% |
-22.5% |
15.0% |
-100.0% |
0.0% |
|
| Employees | | 7 |
7 |
13 |
8 |
8 |
9 |
0 |
0 |
|
| Employee growth % | | 133.3% |
0.0% |
85.7% |
-38.5% |
0.0% |
12.5% |
-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) | | 2,018 |
7,921 |
8,891 |
11,063 |
10,964 |
11,096 |
2,486 |
2,486 |
|
| Balance sheet change% | | 12.2% |
292.5% |
12.2% |
24.4% |
-0.9% |
1.2% |
-77.6% |
0.0% |
|
| Added value | | 82.0 |
256.0 |
-420.0 |
2,957.0 |
1,102.0 |
1,583.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -65 |
2,009 |
1,327 |
84 |
336 |
-232 |
-5,819 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 1.7% |
7.3% |
-9.5% |
41.8% |
17.2% |
18.4% |
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 % | | 2.6% |
4.5% |
-6.5% |
26.8% |
7.9% |
9.7% |
0.0% |
0.0% |
|
| ROI % | | 4.6% |
7.0% |
-10.4% |
47.9% |
11.9% |
12.3% |
0.0% |
0.0% |
|
| ROE % | | 7.2% |
65.1% |
-14.0% |
37.6% |
24.2% |
25.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 7.1% |
3.5% |
-3.9% |
14.6% |
18.7% |
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, % | | 1,072.0% |
1,885.2% |
-1,226.2% |
69.1% |
495.5% |
371.5% |
0.0% |
0.0% |
|
| Gearing % | | 614.7% |
1,806.4% |
-1,432.5% |
240.5% |
304.8% |
226.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.9% |
1.9% |
4.9% |
4.0% |
3.7% |
4.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.9 |
0.9 |
0.8 |
1.2 |
0.9 |
0.9 |
0.0 |
0.0 |
|
| Current Ratio | | 0.9 |
0.9 |
0.8 |
1.2 |
0.9 |
0.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
250.0 |
7.0 |
1,835.0 |
6.0 |
5.7 |
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 | | -57.0 |
-424.0 |
-1,313.0 |
828.0 |
-302.0 |
-283.2 |
0.0 |
0.0 |
|
| 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 | | 12 |
37 |
-32 |
370 |
138 |
176 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 12 |
37 |
-32 |
370 |
158 |
176 |
0 |
0 |
|
| EBIT / employee | | 7 |
31 |
-43 |
340 |
108 |
118 |
0 |
0 |
|
| Net earnings / employee | | 1 |
20 |
-49 |
247 |
55 |
67 |
0 |
0 |
|
|