|
1000.0
| Bankruptcy risk for industry | | 2.2% |
2.2% |
2.2% |
2.2% |
2.2% |
2.2% |
2.2% |
2.2% |
|
| Bankruptcy risk | | 4.7% |
4.0% |
3.9% |
6.3% |
4.5% |
4.6% |
13.7% |
13.5% |
|
| Credit score (0-100) | | 47 |
51 |
50 |
36 |
46 |
39 |
16 |
17 |
|
| Credit rating | | BBB |
BBB |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 31.0 |
75.7 |
31.7 |
40.2 |
116 |
46.1 |
0.0 |
0.0 |
|
| EBITDA | | 18.0 |
52.9 |
5.1 |
-27.4 |
81.8 |
23.0 |
0.0 |
0.0 |
|
| EBIT | | 18.0 |
52.9 |
5.1 |
-27.4 |
81.8 |
23.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 16.0 |
49.3 |
-0.1 |
-31.6 |
76.3 |
22.3 |
0.0 |
0.0 |
|
| Net earnings | | 16.0 |
49.3 |
-0.1 |
-31.6 |
76.3 |
22.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 16.0 |
49.3 |
-0.1 |
-31.6 |
76.3 |
22.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,036 |
1,085 |
1,035 |
1,004 |
941 |
947 |
747 |
747 |
|
| Interest-bearing liabilities | | 39.0 |
12.9 |
22.8 |
30.3 |
48.1 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,110 |
1,102 |
1,061 |
1,034 |
993 |
948 |
747 |
747 |
|
|
| Net Debt | | -1,010 |
-1,073 |
-945 |
-862 |
-872 |
-906 |
-747 |
-747 |
|
|
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 | | 31.0 |
75.7 |
31.7 |
40.2 |
116 |
46.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -33.7% |
144.2% |
-58.2% |
26.9% |
187.8% |
-60.1% |
-100.0% |
0.0% |
|
| Employees | | 1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
-67.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,110 |
1,102 |
1,061 |
1,034 |
993 |
948 |
747 |
747 |
|
| Balance sheet change% | | 3.5% |
-0.7% |
-3.7% |
-2.5% |
-4.0% |
-4.5% |
-21.3% |
0.0% |
|
| Added value | | 18.0 |
52.9 |
5.1 |
40.2 |
81.8 |
23.0 |
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 | | 2.0 |
3.0 |
4.0 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 58.1% |
69.9% |
16.2% |
-68.2% |
70.7% |
50.0% |
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 % | | 1.6% |
4.8% |
0.5% |
-2.5% |
8.1% |
2.8% |
0.0% |
0.0% |
|
| ROI % | | 1.7% |
4.9% |
0.5% |
-2.5% |
8.1% |
2.8% |
0.0% |
0.0% |
|
| ROE % | | 1.6% |
4.6% |
-0.0% |
-3.1% |
7.8% |
2.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 93.3% |
98.5% |
97.3% |
97.1% |
94.8% |
99.8% |
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, % | | -5,611.1% |
-2,028.0% |
-18,445.1% |
3,148.3% |
-1,065.8% |
-3,934.2% |
0.0% |
0.0% |
|
| Gearing % | | 3.8% |
1.2% |
2.2% |
3.0% |
5.1% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 5.1% |
13.8% |
29.3% |
22.0% |
14.1% |
20.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 14.8 |
278.8 |
352.9 |
0.0 |
18.0 |
615.2 |
0.0 |
0.0 |
|
| Current Ratio | | 14.8 |
279.6 |
373.9 |
0.0 |
19.0 |
627.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,049.0 |
1,085.6 |
967.6 |
892.6 |
919.9 |
905.9 |
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 | | 1,023.0 |
1,085.7 |
1,045.5 |
956.7 |
928.6 |
934.1 |
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 | | 18 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 18 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 18 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 16 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|