 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 10.3% |
9.4% |
15.8% |
15.5% |
17.8% |
14.2% |
17.1% |
17.1% |
|
 | Credit score (0-100) | | 25 |
28 |
12 |
11 |
8 |
14 |
10 |
10 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
B |
BB |
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 | | 0 |
0 |
219 |
261 |
585 |
893 |
893 |
893 |
|
 | Gross profit | | 67.4 |
0.0 |
-60.6 |
-7.0 |
102 |
371 |
0.0 |
0.0 |
|
 | EBITDA | | 29.4 |
25.3 |
-60.6 |
-7.0 |
98.8 |
72.4 |
0.0 |
0.0 |
|
 | EBIT | | 29.4 |
25.3 |
-60.6 |
-7.0 |
56.8 |
24.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 29.1 |
23.6 |
-60.6 |
-7.0 |
55.8 |
24.8 |
0.0 |
0.0 |
|
 | Net earnings | | 22.6 |
11.5 |
-60.6 |
-7.0 |
55.8 |
19.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 29.1 |
25.3 |
-60.6 |
-7.0 |
55.8 |
24.8 |
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 | | 79.9 |
91.4 |
30.7 |
23.7 |
79.5 |
84.3 |
34.3 |
34.3 |
|
 | Interest-bearing liabilities | | 0.0 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 108 |
143 |
51.2 |
60.8 |
142 |
117 |
34.3 |
34.3 |
|
|
 | Net Debt | | -56.9 |
-91.5 |
-0.1 |
-2.5 |
-7.8 |
-27.3 |
-34.3 |
-34.3 |
|
|
See the entire balance sheet |
|
 | Net sales | | 0 |
0 |
219 |
261 |
585 |
893 |
893 |
893 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
19.6% |
123.8% |
52.6% |
0.0% |
0.0% |
|
 | Gross profit | | 67.4 |
0.0 |
-60.6 |
-7.0 |
102 |
371 |
0.0 |
0.0 |
|
 | Gross profit growth | | -2.3% |
-100.0% |
0.0% |
88.5% |
0.0% |
264.2% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
-2.9 |
-298.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 108 |
143 |
51 |
61 |
142 |
117 |
34 |
34 |
|
 | Balance sheet change% | | 20.7% |
32.7% |
-64.3% |
18.8% |
133.3% |
-17.4% |
-70.7% |
0.0% |
|
 | Added value | | 29.4 |
25.3 |
-60.6 |
-7.0 |
59.7 |
370.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
10.2% |
41.5% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
-42 |
-48 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
16.9% |
8.1% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
9.7% |
2.8% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 43.6% |
0.0% |
100.0% |
100.0% |
55.8% |
6.7% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
9.5% |
2.2% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
16.7% |
7.5% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
-27.7% |
-2.7% |
9.5% |
2.8% |
0.0% |
0.0% |
|
 | ROA % | | 29.8% |
20.1% |
-62.4% |
-12.5% |
56.1% |
19.2% |
0.0% |
0.0% |
|
 | ROI % | | 37.7% |
29.4% |
-98.9% |
-25.7% |
110.2% |
30.3% |
0.0% |
0.0% |
|
 | ROE % | | 33.0% |
13.4% |
-99.4% |
-25.9% |
108.2% |
23.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 74.0% |
63.8% |
60.0% |
38.9% |
56.1% |
72.0% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
9.4% |
14.2% |
10.7% |
3.7% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
9.3% |
13.2% |
9.3% |
0.6% |
-3.8% |
-3.8% |
|
 | Net int. bear. debt to EBITDA, % | | -193.7% |
-361.8% |
0.2% |
35.7% |
-7.8% |
-37.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
85.2 |
80.4 |
66.8 |
25.7 |
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% |
23.4% |
23.3% |
24.2% |
13.1% |
3.8% |
3.8% |
|
 | Net working capital | | 79.9 |
91.4 |
30.7 |
23.7 |
79.5 |
84.3 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
14.0% |
9.1% |
13.6% |
9.4% |
0.0% |
0.0% |
|
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 29 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 29 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 29 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 23 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|