| Bankruptcy risk for industry | | 2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
10.4% |
6.7% |
4.9% |
6.1% |
11.7% |
11.7% |
|
| Credit score (0-100) | | 0 |
0 |
23 |
34 |
44 |
37 |
20 |
20 |
|
| Credit rating | | N/A |
N/A |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
267 |
1,254 |
2,059 |
2,682 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
264 |
457 |
237 |
352 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
264 |
450 |
142 |
201 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
216.5 |
413.1 |
33.1 |
30.7 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
167.8 |
319.2 |
9.9 |
17.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
217 |
413 |
33.1 |
30.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
139 |
668 |
738 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
208 |
527 |
537 |
554 |
514 |
514 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
340 |
760 |
2,013 |
2,353 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
922 |
2,231 |
3,398 |
3,755 |
514 |
514 |
|
|
| Net Debt | | 0.0 |
0.0 |
340 |
760 |
2,013 |
2,353 |
-514 |
-514 |
|
|
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 |
267 |
1,254 |
2,059 |
2,682 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
369.5% |
64.2% |
30.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
3 |
4 |
6 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
33.3% |
50.0% |
-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 |
922 |
2,231 |
3,398 |
3,755 |
514 |
514 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
141.9% |
52.3% |
10.5% |
-86.3% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
264.0 |
456.9 |
149.7 |
351.5 |
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 |
131 |
435 |
-81 |
-738 |
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 |
3.0 |
4.0 |
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% |
98.8% |
35.9% |
6.9% |
7.5% |
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% |
28.6% |
28.6% |
5.1% |
5.6% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
44.1% |
47.7% |
7.4% |
7.3% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
80.7% |
86.9% |
1.9% |
3.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
22.5% |
23.6% |
15.8% |
14.8% |
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, % | | 0.0% |
0.0% |
128.9% |
166.3% |
849.3% |
669.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
163.9% |
144.2% |
375.0% |
424.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
27.9% |
6.8% |
7.9% |
7.8% |
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 |
258.7 |
434.6 |
-150.3 |
-288.0 |
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 |
152 |
37 |
59 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
152 |
59 |
59 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
150 |
36 |
33 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
106 |
2 |
3 |
0 |
0 |
|