| Bankruptcy risk for industry | | 4.1% |
4.1% |
4.1% |
4.1% |
4.1% |
4.1% |
4.1% |
4.1% |
|
| Bankruptcy risk | | 11.6% |
16.9% |
16.4% |
9.3% |
7.6% |
6.3% |
20.9% |
20.6% |
|
| Credit score (0-100) | | 22 |
11 |
11 |
25 |
31 |
31 |
1 |
1 |
|
| Credit rating | | B |
B |
B |
B |
BB |
BB |
C |
C |
|
| 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 | | 23.4 |
-11.0 |
-14.9 |
85.0 |
95.7 |
45.3 |
0.0 |
0.0 |
|
| EBITDA | | 23.4 |
-11.0 |
-14.9 |
85.0 |
95.7 |
45.3 |
0.0 |
0.0 |
|
| EBIT | | 23.4 |
-11.0 |
-14.9 |
85.0 |
95.7 |
45.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 19.1 |
-17.0 |
-16.2 |
82.6 |
85.8 |
40.0 |
0.0 |
0.0 |
|
| Net earnings | | 15.8 |
-17.0 |
-16.2 |
71.7 |
66.3 |
30.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 19.1 |
-17.0 |
-16.2 |
82.6 |
85.8 |
40.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 63.9 |
46.9 |
30.7 |
102 |
168 |
194 |
144 |
144 |
|
| Interest-bearing liabilities | | 208 |
80.4 |
59.1 |
102 |
2.8 |
2.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 426 |
255 |
404 |
565 |
360 |
434 |
144 |
144 |
|
|
| Net Debt | | -0.1 |
-105 |
-292 |
-370 |
-323 |
-384 |
-144 |
-144 |
|
|
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 | | 23.4 |
-11.0 |
-14.9 |
85.0 |
95.7 |
45.3 |
0.0 |
0.0 |
|
| Gross profit growth | | 13,209.7% |
0.0% |
-35.3% |
0.0% |
12.5% |
-52.6% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 426 |
255 |
404 |
565 |
360 |
434 |
144 |
144 |
|
| Balance sheet change% | | 76.8% |
-40.1% |
58.3% |
39.9% |
-36.3% |
20.5% |
-66.9% |
0.0% |
|
| Added value | | 23.4 |
-11.0 |
-14.9 |
85.0 |
95.7 |
45.3 |
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 | | 3.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 7.0% |
-3.2% |
-4.5% |
17.6% |
20.7% |
11.4% |
0.0% |
0.0% |
|
| ROI % | | 14.6% |
-5.5% |
-13.7% |
57.8% |
50.9% |
24.7% |
0.0% |
0.0% |
|
| ROE % | | 28.2% |
-30.7% |
-41.9% |
107.8% |
49.0% |
17.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 16.1% |
20.7% |
11.6% |
25.9% |
46.7% |
44.6% |
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, % | | -0.2% |
952.6% |
1,960.0% |
-435.5% |
-337.5% |
-847.1% |
0.0% |
0.0% |
|
| Gearing % | | 325.2% |
171.5% |
192.9% |
99.9% |
1.7% |
1.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.1% |
4.2% |
1.9% |
3.0% |
18.8% |
192.8% |
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 | | 63.9 |
46.9 |
30.7 |
102.3 |
168.3 |
193.6 |
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 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|