 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 5.2% |
4.6% |
5.0% |
3.0% |
1.4% |
1.0% |
14.3% |
14.3% |
|
 | Credit score (0-100) | | 44 |
47 |
43 |
56 |
78 |
85 |
15 |
15 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
2.6 |
31.0 |
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 | | -13.6 |
-10.0 |
-9.4 |
-9.4 |
-9.0 |
-10.3 |
0.0 |
0.0 |
|
 | EBITDA | | -13.6 |
-10.0 |
-9.4 |
-9.4 |
-9.0 |
-10.3 |
0.0 |
0.0 |
|
 | EBIT | | -13.6 |
-10.0 |
-9.4 |
-9.4 |
-9.0 |
-10.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 17.3 |
48.3 |
116.4 |
117.9 |
146.1 |
357.4 |
0.0 |
0.0 |
|
 | Net earnings | | 17.3 |
48.3 |
116.4 |
117.9 |
146.1 |
357.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 17.3 |
48.3 |
116 |
118 |
146 |
357 |
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 | | 67.3 |
116 |
177 |
238 |
327 |
567 |
395 |
395 |
|
 | Interest-bearing liabilities | | 0.5 |
0.4 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 300 |
300 |
300 |
305 |
1,107 |
1,132 |
395 |
395 |
|
|
 | Net Debt | | 0.5 |
0.4 |
0.1 |
-5.2 |
-0.7 |
-25.2 |
-395 |
-395 |
|
|
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 | | -13.6 |
-10.0 |
-9.4 |
-9.4 |
-9.0 |
-10.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
26.8% |
5.6% |
-0.2% |
4.6% |
-13.9% |
0.0% |
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) | | 300 |
300 |
300 |
305 |
1,107 |
1,132 |
395 |
395 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
1.7% |
262.9% |
2.2% |
-65.1% |
0.0% |
|
 | Added value | | -13.6 |
-10.0 |
-9.4 |
-9.4 |
-9.0 |
-10.3 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 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 % | | 10.5% |
20.0% |
40.2% |
39.8% |
25.6% |
34.9% |
0.0% |
0.0% |
|
 | ROI % | | 19.0% |
34.3% |
50.5% |
45.5% |
64.1% |
87.4% |
0.0% |
0.0% |
|
 | ROE % | | 25.7% |
52.8% |
79.6% |
56.9% |
51.7% |
80.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | 22.4% |
38.5% |
58.9% |
78.0% |
29.5% |
50.1% |
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, % | | -3.5% |
-4.1% |
-1.4% |
54.6% |
7.3% |
245.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.7% |
0.4% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5,947.6% |
2,650.6% |
1,538.7% |
3,975.8% |
0.0% |
0.0% |
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) | | 200.8 |
297.2 |
314.8 |
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 | | -135.8 |
-114.7 |
-8.3 |
-61.9 |
-224.1 |
-80.0 |
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 |
|