 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 12.7% |
11.2% |
9.0% |
13.8% |
7.1% |
6.5% |
16.0% |
16.0% |
|
 | Credit score (0-100) | | 20 |
23 |
27 |
15 |
33 |
36 |
12 |
12 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
BBB |
BBB |
BB |
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 | | 486 |
564 |
364 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 273 |
348 |
296 |
-17.3 |
-18.2 |
-5.1 |
0.0 |
0.0 |
|
 | EBITDA | | 58.7 |
8.3 |
-30.4 |
-17.3 |
-18.2 |
-5.1 |
0.0 |
0.0 |
|
 | EBIT | | 58.7 |
8.3 |
-33.9 |
-17.6 |
-18.2 |
-5.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 58.7 |
8.3 |
-33.9 |
50.3 |
-12.4 |
-12.0 |
0.0 |
0.0 |
|
 | Net earnings | | 45.6 |
6.5 |
-24.6 |
54.2 |
-10.4 |
-12.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 58.7 |
8.3 |
-33.9 |
50.3 |
-12.4 |
-12.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
45.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 59.9 |
66.4 |
41.8 |
96.0 |
85.6 |
73.5 |
-45.1 |
-45.1 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
17.6 |
23.3 |
45.1 |
45.1 |
|
 | Balance sheet total (assets) | | 157 |
135 |
143 |
109 |
110 |
103 |
0.0 |
0.0 |
|
|
 | Net Debt | | -82.6 |
-29.5 |
-82.6 |
-0.1 |
17.0 |
22.0 |
45.1 |
45.1 |
|
|
See the entire balance sheet |
|
 | Net sales | | 486 |
564 |
364 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 866.3% |
16.0% |
-35.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 273 |
348 |
296 |
-17.3 |
-18.2 |
-5.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1,331.7% |
27.7% |
-14.9% |
0.0% |
-5.0% |
72.0% |
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) | | 157 |
135 |
143 |
109 |
110 |
103 |
0 |
0 |
|
 | Balance sheet change% | | 278.5% |
-13.9% |
5.5% |
-23.5% |
0.1% |
-5.8% |
-100.0% |
0.0% |
|
 | Added value | | 58.7 |
8.3 |
-30.4 |
-17.3 |
-17.9 |
-5.1 |
0.0 |
0.0 |
|
 | Added value % | | 12.1% |
1.5% |
-8.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
42 |
-46 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 1.0 |
2.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 12.1% |
1.5% |
-8.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 12.1% |
1.5% |
-9.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 21.5% |
2.4% |
-11.4% |
101.5% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 9.4% |
1.1% |
-6.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 9.4% |
1.1% |
-5.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 12.1% |
1.5% |
-9.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 59.0% |
5.7% |
-24.4% |
41.4% |
-11.3% |
-11.3% |
0.0% |
0.0% |
|
 | ROI % | | 158.2% |
13.1% |
-62.7% |
75.8% |
-12.4% |
-12.0% |
0.0% |
0.0% |
|
 | ROE % | | 122.9% |
10.3% |
-45.4% |
78.6% |
-11.5% |
-15.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 38.1% |
49.0% |
29.3% |
87.8% |
78.1% |
71.3% |
-100.0% |
-100.0% |
|
 | Relative indebtedness % | | 20.0% |
12.2% |
27.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 3.0% |
7.0% |
5.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -140.7% |
-355.5% |
271.5% |
0.7% |
-93.3% |
-433.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
20.6% |
31.7% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.5% |
0.0% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 56.1 |
13.2 |
7.5 |
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 % | | 32.4% |
24.0% |
26.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 59.9 |
66.4 |
-3.5 |
-5.1 |
-21.3 |
-26.4 |
-22.6 |
-22.6 |
|
 | Net working capital % | | 12.3% |
11.8% |
-0.9% |
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 |
|