| Bankruptcy risk for industry | | 5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
|
| Bankruptcy risk | | 26.5% |
8.7% |
8.0% |
7.1% |
7.4% |
4.5% |
15.3% |
15.1% |
|
| Credit score (0-100) | | 3 |
30 |
31 |
33 |
32 |
40 |
13 |
13 |
|
| Credit rating | | B |
BB |
BB |
BBB |
BB |
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 | | 2,721 |
2,407 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 580 |
805 |
773 |
1,735 |
3,622 |
5,835 |
0.0 |
0.0 |
|
| EBITDA | | 70.4 |
-41.1 |
-39.8 |
22.2 |
162 |
360 |
0.0 |
0.0 |
|
| EBIT | | 70.4 |
-41.1 |
-45.5 |
17.8 |
149 |
360 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 70.1 |
-41.3 |
-45.9 |
16.2 |
147.9 |
359.7 |
0.0 |
0.0 |
|
| Net earnings | | 54.7 |
-41.3 |
-35.8 |
16.2 |
120.9 |
280.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 70.1 |
-41.3 |
-45.9 |
16.2 |
148 |
360 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 23.0 |
38.0 |
17.3 |
12.9 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 54.7 |
53.4 |
57.3 |
73.4 |
194 |
475 |
435 |
435 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 237 |
347 |
420 |
642 |
1,668 |
3,208 |
435 |
435 |
|
|
| Net Debt | | -209 |
-146 |
-137 |
-315 |
-901 |
-1,780 |
-435 |
-435 |
|
|
See the entire balance sheet |
|
| Net sales | | 2,721 |
2,407 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
-11.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 580 |
805 |
773 |
1,735 |
3,622 |
5,835 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
38.7% |
-3.9% |
124.4% |
108.8% |
61.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
10 |
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) | | 237 |
347 |
420 |
642 |
1,668 |
3,208 |
435 |
435 |
|
| Balance sheet change% | | 0.0% |
46.5% |
21.0% |
53.0% |
159.7% |
92.3% |
-86.4% |
0.0% |
|
| Added value | | 70.4 |
-41.1 |
-39.8 |
22.2 |
153.1 |
360.3 |
0.0 |
0.0 |
|
| Added value % | | 2.6% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 23 |
15 |
-27 |
-9 |
-26 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
| EBITDA % | | 2.6% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 2.6% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 12.1% |
-5.1% |
-5.9% |
1.0% |
4.1% |
6.2% |
0.0% |
0.0% |
|
| Net Earnings % | | 2.0% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 2.0% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 2.6% |
-1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 29.7% |
-14.1% |
-11.9% |
3.4% |
12.9% |
14.8% |
0.0% |
0.0% |
|
| ROI % | | 128.7% |
-76.0% |
-82.3% |
27.3% |
111.2% |
107.7% |
0.0% |
0.0% |
|
| ROE % | | 100.0% |
-76.5% |
-64.8% |
24.7% |
90.3% |
83.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 23.1% |
15.4% |
13.6% |
11.4% |
11.6% |
14.8% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 6.7% |
12.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -1.0% |
6.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -297.0% |
355.1% |
345.6% |
-1,420.4% |
-556.8% |
-493.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
24.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
49.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 7.7% |
12.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 26.7 |
10.4 |
32.6 |
53.1 |
185.3 |
465.9 |
0.0 |
0.0 |
|
| Net working capital % | | 1.0% |
0.4% |
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 |
36 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
36 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
36 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
28 |
0 |
0 |
|