 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 12.3% |
8.1% |
5.5% |
7.9% |
6.2% |
6.0% |
17.6% |
17.3% |
|
 | Credit score (0-100) | | 20 |
31 |
41 |
29 |
37 |
38 |
9 |
9 |
|
 | Credit rating | | BB |
BB |
BBB |
BB |
BBB |
BBB |
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 | | 663 |
651 |
705 |
687 |
722 |
706 |
0.0 |
0.0 |
|
 | EBITDA | | 135 |
57.5 |
221 |
155 |
257 |
238 |
0.0 |
0.0 |
|
 | EBIT | | 111 |
33.8 |
50.8 |
3.8 |
109 |
106 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 85.0 |
16.1 |
35.0 |
-10.0 |
70.4 |
59.4 |
0.0 |
0.0 |
|
 | Net earnings | | 66.1 |
12.4 |
33.2 |
-14.1 |
54.9 |
15.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 85.0 |
16.1 |
35.0 |
-10.0 |
70.4 |
59.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 97.6 |
73.9 |
1,087 |
887 |
739 |
607 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 76.9 |
89.3 |
122 |
108 |
163 |
179 |
28.9 |
28.9 |
|
 | Interest-bearing liabilities | | 169 |
47.4 |
204 |
284 |
114 |
140 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 352 |
373 |
1,483 |
1,354 |
1,164 |
1,083 |
28.9 |
28.9 |
|
|
 | Net Debt | | 169 |
47.4 |
204 |
284 |
94.7 |
19.8 |
-28.9 |
-28.9 |
|
|
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 | | 663 |
651 |
705 |
687 |
722 |
706 |
0.0 |
0.0 |
|
 | Gross profit growth | | 14.4% |
-1.8% |
8.3% |
-2.6% |
5.0% |
-2.1% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
2 |
2 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 352 |
373 |
1,483 |
1,354 |
1,164 |
1,083 |
29 |
29 |
|
 | Balance sheet change% | | 7.0% |
5.7% |
298.2% |
-8.7% |
-14.0% |
-6.9% |
-97.3% |
0.0% |
|
 | Added value | | 134.9 |
57.5 |
220.9 |
155.5 |
260.4 |
238.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -47 |
-47 |
843 |
-351 |
-296 |
-265 |
-607 |
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 |
5.0 |
5.0 |
5.0 |
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 (%) | | 16.8% |
5.2% |
7.2% |
0.6% |
15.1% |
15.0% |
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 % | | 32.6% |
9.3% |
5.5% |
0.3% |
8.6% |
9.4% |
0.0% |
0.0% |
|
 | ROI % | | 48.3% |
17.7% |
7.9% |
0.3% |
12.0% |
14.7% |
0.0% |
0.0% |
|
 | ROE % | | 150.7% |
14.9% |
31.4% |
-12.2% |
40.4% |
9.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 21.8% |
24.0% |
8.3% |
8.0% |
14.0% |
16.5% |
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, % | | 124.9% |
82.4% |
92.3% |
182.6% |
36.9% |
8.3% |
0.0% |
0.0% |
|
 | Gearing % | | 219.2% |
53.1% |
166.5% |
262.0% |
69.7% |
78.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 14.1% |
16.4% |
12.6% |
5.7% |
19.3% |
36.6% |
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 | | -21.7 |
14.3 |
-135.1 |
-126.0 |
-88.5 |
-74.8 |
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 | | 67 |
29 |
110 |
78 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 67 |
29 |
110 |
78 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 56 |
17 |
25 |
2 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 33 |
6 |
17 |
-7 |
0 |
0 |
0 |
0 |
|