|
1.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.5% |
3.5% |
|
| Bankruptcy risk | | 2.4% |
2.4% |
2.5% |
2.5% |
2.6% |
1.9% |
11.5% |
11.2% |
|
| Credit score (0-100) | | 65 |
64 |
61 |
60 |
61 |
65 |
21 |
22 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
| Credit limit (mDKK) | | 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 |
1.0
|
| Net sales | | 1,436 |
1,460 |
1,513 |
1,844 |
1,347 |
1,664 |
1,664 |
1,664 |
|
| Gross profit | | 62.6 |
65.6 |
86.7 |
68.7 |
61.1 |
83.9 |
0.0 |
0.0 |
|
| EBITDA | | 18.0 |
14.5 |
23.7 |
10.6 |
7.2 |
19.7 |
0.0 |
0.0 |
|
| EBIT | | 18.0 |
14.5 |
23.7 |
10.6 |
6.8 |
19.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 14.2 |
10.5 |
17.0 |
4.8 |
3.4 |
6.4 |
0.0 |
0.0 |
|
| Net earnings | | 14.2 |
10.5 |
17.0 |
4.8 |
2.4 |
4.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 18.0 |
14.5 |
23.7 |
10.6 |
3.4 |
6.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
0.9 |
0.0 |
0.0 |
|
| Shareholders equity total | | 15.4 |
11.9 |
18.4 |
5.0 |
3.3 |
7.8 |
7.7 |
7.7 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
405 |
362 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 305 |
337 |
1,163 |
962 |
679 |
531 |
7.7 |
7.7 |
|
|
| Net Debt | | 0.0 |
0.0 |
0.0 |
0.0 |
398 |
352 |
-7.7 |
-7.7 |
|
|
See the entire balance sheet |
1.0
|
| Net sales | | 1,436 |
1,460 |
1,513 |
1,844 |
1,347 |
1,664 |
1,664 |
1,664 |
|
| Net sales growth | | 0.5% |
1.7% |
3.7% |
21.8% |
-26.9% |
23.5% |
0.0% |
0.0% |
|
| Gross profit | | 62.6 |
65.6 |
86.7 |
68.7 |
61.1 |
83.9 |
0.0 |
0.0 |
|
| Gross profit growth | | 11.4% |
4.8% |
32.2% |
-20.7% |
-11.2% |
37.5% |
-100.0% |
0.0% |
|
| Employees | | 48 |
56 |
87 |
84 |
76 |
82 |
0 |
0 |
|
| Employee growth % | | 0.0% |
16.7% |
55.4% |
-3.4% |
-9.5% |
7.9% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 305 |
337 |
1,163 |
962 |
679 |
531 |
8 |
8 |
|
| Balance sheet change% | | 18.7% |
10.7% |
244.9% |
-17.3% |
-29.4% |
-21.8% |
-98.6% |
0.0% |
|
| Added value | | 18.0 |
14.5 |
23.7 |
10.6 |
6.8 |
19.7 |
0.0 |
0.0 |
|
| Added value % | | 1.3% |
1.0% |
1.6% |
0.6% |
0.5% |
1.2% |
0.0% |
0.0% |
|
| Investments | | -1 |
0 |
0 |
0 |
1 |
-0 |
-1 |
0 |
|
|
| Net sales trend | | 2.0 |
3.0 |
4.0 |
5.0 |
-1.0 |
1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1.0
| EBITDA % | | 1.3% |
1.0% |
1.6% |
0.6% |
0.5% |
1.2% |
0.0% |
0.0% |
|
| EBIT % | | 1.3% |
1.0% |
1.6% |
0.6% |
0.5% |
1.2% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 28.7% |
22.1% |
27.3% |
15.4% |
11.1% |
23.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 1.0% |
0.7% |
1.1% |
0.3% |
0.2% |
0.3% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 1.0% |
0.7% |
1.1% |
0.3% |
0.2% |
0.3% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 1.3% |
1.0% |
1.6% |
0.6% |
0.3% |
0.4% |
0.0% |
0.0% |
|
| ROA % | | 6.4% |
4.5% |
3.2% |
1.0% |
0.9% |
3.3% |
0.0% |
0.0% |
|
| ROI % | | 8.2% |
4.5% |
3.2% |
1.0% |
1.1% |
5.1% |
0.0% |
0.0% |
|
| ROE % | | 83.2% |
76.9% |
112.0% |
40.8% |
57.3% |
80.4% |
0.0% |
0.0% |
|
1.0
| Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
0.5% |
1.5% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
50.1% |
31.4% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
49.6% |
30.8% |
-0.5% |
-0.5% |
|
| Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
0.0% |
0.0% |
5,569.2% |
1,789.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
12,176.2% |
4,637.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
1.9% |
3.5% |
0.0% |
0.0% |
|
1.0
| Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.4 |
0.4 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
6.9 |
9.9 |
0.0 |
0.0 |
|
1.0
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
47.7 |
19.1 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
108.8 |
76.2 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
50.2% |
31.7% |
0.5% |
0.5% |
|
| Net working capital | | 0.0 |
0.0 |
0.0 |
0.0 |
0.7 |
5.2 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
0.3% |
0.0% |
0.0% |
|
1.0
| Net sales / employee | | 30 |
26 |
17 |
22 |
18 |
20 |
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 |
|
|