| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
|
| Bankruptcy risk | | 18.5% |
15.6% |
12.1% |
27.3% |
30.5% |
27.9% |
20.4% |
16.0% |
|
| Credit score (0-100) | | 8 |
13 |
19 |
2 |
1 |
1 |
5 |
12 |
|
| Credit rating | | B |
BB |
BB |
B |
C |
B |
B |
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 | | 37.3 |
40.4 |
26.8 |
-12.6 |
-14.3 |
-13.1 |
0.0 |
0.0 |
|
| EBITDA | | 37.3 |
40.4 |
26.8 |
-12.6 |
-14.3 |
-13.1 |
0.0 |
0.0 |
|
| EBIT | | 37.3 |
40.4 |
26.8 |
-12.6 |
-14.3 |
-13.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 39.3 |
40.4 |
26.8 |
-13.3 |
-15.4 |
-13.1 |
0.0 |
0.0 |
|
| Net earnings | | 30.7 |
31.5 |
20.9 |
-13.3 |
-12.0 |
-10.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 39.3 |
40.4 |
26.8 |
-13.3 |
-15.4 |
-13.1 |
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 | | 126 |
126 |
146 |
133 |
121 |
111 |
-14.1 |
-14.1 |
|
| Interest-bearing liabilities | | 21.0 |
52.5 |
191 |
67.3 |
0.0 |
0.0 |
14.1 |
14.1 |
|
| Balance sheet total (assets) | | 197 |
190 |
350 |
208 |
132 |
122 |
0.0 |
0.0 |
|
|
| Net Debt | | -176 |
-138 |
111 |
-141 |
-121 |
-70.7 |
14.1 |
14.1 |
|
|
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 | | 37.3 |
40.4 |
26.8 |
-12.6 |
-14.3 |
-13.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 62.1% |
8.2% |
-33.6% |
0.0% |
-14.2% |
8.9% |
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) | | 197 |
190 |
350 |
208 |
132 |
122 |
0 |
0 |
|
| Balance sheet change% | | 5.7% |
-3.2% |
83.5% |
-40.4% |
-36.4% |
-7.7% |
-100.0% |
0.0% |
|
| Added value | | 37.3 |
40.4 |
26.8 |
-12.6 |
-14.3 |
-13.1 |
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 | | 3.0 |
4.0 |
5.0 |
-1.0 |
-2.0 |
-3.0 |
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 % | | 20.7% |
20.8% |
9.9% |
-4.5% |
-8.3% |
-10.3% |
0.0% |
0.0% |
|
| ROI % | | 26.8% |
24.2% |
10.2% |
-4.7% |
-8.8% |
-11.3% |
0.0% |
0.0% |
|
| ROE % | | 22.3% |
25.1% |
15.4% |
-9.5% |
-9.5% |
-8.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 63.8% |
65.9% |
41.9% |
63.9% |
91.5% |
90.8% |
-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, % | | -470.9% |
-341.8% |
412.5% |
1,122.7% |
845.9% |
541.3% |
0.0% |
0.0% |
|
| Gearing % | | 16.8% |
41.8% |
130.3% |
50.5% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.4% |
0.0% |
0.0% |
0.6% |
3.7% |
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 | | 125.5 |
134.4 |
146.4 |
133.1 |
121.1 |
110.9 |
-7.0 |
-7.0 |
|
| 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 | | 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 |
|