| Bankruptcy risk for industry | | 3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
11.0% |
10.9% |
4.0% |
3.7% |
16.1% |
16.1% |
|
| Credit score (0-100) | | 0 |
0 |
22 |
21 |
49 |
51 |
11 |
11 |
|
| Credit rating | | N/A |
N/A |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
-104 |
-18.2 |
246 |
377 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-104 |
-18.2 |
154 |
168 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-104 |
-23.5 |
138 |
152 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
-109.4 |
-27.7 |
124.6 |
142.1 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
-85.5 |
-71.4 |
124.6 |
133.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-109 |
-27.7 |
125 |
142 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
73.8 |
58.0 |
42.2 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
39.2 |
-32.3 |
92.3 |
225 |
175 |
175 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
4.4 |
193 |
243 |
172 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
155 |
357 |
545 |
714 |
175 |
175 |
|
|
| Net Debt | | 0.0 |
0.0 |
-10.9 |
193 |
243 |
139 |
-175 |
-175 |
|
|
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 |
0.0 |
-104 |
-18.2 |
246 |
377 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
82.6% |
0.0% |
53.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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 |
0 |
155 |
357 |
545 |
714 |
175 |
175 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
130.5% |
52.6% |
31.1% |
-75.4% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-104.5 |
-18.2 |
143.0 |
167.9 |
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 |
69 |
-32 |
-32 |
-42 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
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% |
0.0% |
100.0% |
129.0% |
56.0% |
40.3% |
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% |
0.0% |
-67.4% |
-8.6% |
29.5% |
24.1% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
-239.9% |
-19.8% |
52.2% |
41.0% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
-218.3% |
-36.0% |
55.4% |
83.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
25.3% |
-8.3% |
16.9% |
31.5% |
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, % | | 0.0% |
0.0% |
10.4% |
-1,060.2% |
158.2% |
82.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
11.1% |
-598.5% |
263.2% |
76.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
227.7% |
4.3% |
6.1% |
4.8% |
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 |
0.0 |
39.2 |
-106.1 |
34.3 |
192.2 |
0.0 |
0.0 |
|
| 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 |
168 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
168 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
152 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
133 |
0 |
0 |
|