|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
 | Bankruptcy risk | | 1.9% |
1.2% |
1.4% |
1.6% |
20.9% |
14.9% |
19.8% |
18.4% |
|
 | Credit score (0-100) | | 72 |
84 |
79 |
75 |
4 |
13 |
5 |
8 |
|
 | Credit rating | | A |
A |
A |
A |
B |
BB |
B |
B |
|
 | Credit limit (kDKK) | | 1.1 |
121.6 |
35.2 |
9.6 |
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 | | 3,730 |
3,856 |
3,314 |
3,177 |
110 |
-5.0 |
0.0 |
0.0 |
|
 | EBITDA | | 444 |
826 |
451 |
460 |
-145 |
-5.0 |
0.0 |
0.0 |
|
 | EBIT | | 131 |
502 |
137 |
133 |
-879 |
-5.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -6.5 |
421.9 |
75.3 |
66.8 |
-910.8 |
67.3 |
0.0 |
0.0 |
|
 | Net earnings | | -5.1 |
329.0 |
57.2 |
52.7 |
-722.9 |
52.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -6.5 |
422 |
75.3 |
66.8 |
-911 |
67.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 4,098 |
4,051 |
4,012 |
3,934 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 3,618 |
3,947 |
3,904 |
3,956 |
3,134 |
186 |
136 |
136 |
|
 | Interest-bearing liabilities | | 2,078 |
1,385 |
1,287 |
1,197 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,101 |
6,785 |
6,428 |
6,811 |
3,611 |
263 |
136 |
136 |
|
|
 | Net Debt | | 2,078 |
1,365 |
1,283 |
538 |
-131 |
-46.3 |
-136 |
-136 |
|
|
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 | | 3,730 |
3,856 |
3,314 |
3,177 |
110 |
-5.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
3.4% |
-14.0% |
-4.1% |
-96.5% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 7 |
7 |
9 |
8 |
1 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
28.6% |
-11.1% |
-87.5% |
-100.0% |
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) | | 7,101 |
6,785 |
6,428 |
6,811 |
3,611 |
263 |
136 |
136 |
|
 | Balance sheet change% | | 0.0% |
-4.5% |
-5.3% |
6.0% |
-47.0% |
-92.7% |
-48.3% |
0.0% |
|
 | Added value | | 443.9 |
826.2 |
450.6 |
460.2 |
-552.4 |
-5.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 6,036 |
-622 |
-603 |
-654 |
-6,169 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
-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 (%) | | 3.5% |
13.0% |
4.1% |
4.2% |
-800.1% |
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 % | | 1.8% |
7.2% |
2.1% |
2.0% |
-16.3% |
3.6% |
0.0% |
0.0% |
|
 | ROI % | | 2.1% |
8.1% |
2.3% |
2.3% |
-19.0% |
4.1% |
0.0% |
0.0% |
|
 | ROE % | | -0.1% |
8.7% |
1.5% |
1.3% |
-20.4% |
3.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 50.9% |
58.2% |
60.7% |
58.1% |
86.8% |
70.8% |
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, % | | 468.2% |
165.2% |
284.7% |
116.8% |
90.1% |
928.4% |
0.0% |
0.0% |
|
 | Gearing % | | 57.5% |
35.1% |
33.0% |
30.3% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 13.3% |
4.6% |
4.6% |
5.4% |
10.6% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
0.6 |
0.5 |
1.1 |
8.0 |
3.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
0.8 |
1.0 |
1.2 |
8.0 |
3.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.2 |
19.8 |
3.8 |
659.7 |
130.7 |
46.3 |
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 | | -37.6 |
-132.2 |
-11.7 |
243.2 |
3,162.0 |
186.0 |
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 | | 63 |
118 |
50 |
58 |
-552 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 63 |
118 |
50 |
58 |
-145 |
0 |
0 |
0 |
|
 | EBIT / employee | | 19 |
72 |
15 |
17 |
-879 |
0 |
0 |
0 |
|
 | Net earnings / employee | | -1 |
47 |
6 |
7 |
-723 |
0 |
0 |
0 |
|
|