 | Bankruptcy risk for industry | | 0.3% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
8.9% |
7.3% |
5.8% |
7.4% |
8.7% |
20.4% |
20.0% |
|
 | Credit score (0-100) | | 0 |
30 |
35 |
41 |
34 |
28 |
5 |
5 |
|
 | Credit rating | | N/A |
BB |
BBB |
BBB |
BB |
BB |
B |
B |
|
 | 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 |
215 |
159 |
201 |
149 |
63 |
63 |
63 |
|
 | Gross profit | | 0.0 |
215 |
159 |
201 |
149 |
62.6 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
128 |
103 |
135 |
59.9 |
18.3 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
128 |
103 |
135 |
59.9 |
18.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
128.1 |
101.7 |
134.6 |
59.9 |
18.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
99.9 |
79.3 |
105.0 |
46.8 |
14.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
128 |
102 |
135 |
59.9 |
18.3 |
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 | | 0.0 |
142 |
172 |
277 |
142 |
156 |
31.0 |
31.0 |
|
 | Interest-bearing liabilities | | 0.0 |
-2.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
179 |
222 |
311 |
170 |
180 |
31.0 |
31.0 |
|
|
 | Net Debt | | 0.0 |
-147 |
-190 |
-275 |
-151 |
-162 |
-31.0 |
-31.0 |
|
|
See the entire balance sheet |
|
 | Net sales | | 0 |
215 |
159 |
201 |
149 |
63 |
63 |
63 |
|
 | Net sales growth | | 0.0% |
0.0% |
-26.4% |
26.7% |
-25.9% |
-57.9% |
0.0% |
0.0% |
|
 | Gross profit | | 0.0 |
215 |
159 |
201 |
149 |
62.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-26.4% |
26.7% |
-25.9% |
-57.9% |
-100.0% |
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) | | 0 |
179 |
222 |
311 |
170 |
180 |
31 |
31 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
23.8% |
39.9% |
-45.4% |
6.3% |
-82.8% |
0.0% |
|
 | Added value | | 0.0 |
128.1 |
103.2 |
134.6 |
59.9 |
18.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
59.5% |
65.1% |
67.0% |
40.3% |
29.2% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
 | EBITDA % | | 0.0% |
59.5% |
65.1% |
67.0% |
40.3% |
29.2% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
59.5% |
65.1% |
67.0% |
40.3% |
29.2% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 0.0% |
59.5% |
65.1% |
67.0% |
40.3% |
29.2% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
46.4% |
50.0% |
52.3% |
31.4% |
22.8% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
46.4% |
50.0% |
52.3% |
31.4% |
22.8% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
59.5% |
64.1% |
67.0% |
40.3% |
29.2% |
0.0% |
0.0% |
|
 | ROA % | | 0.0% |
71.4% |
51.4% |
50.5% |
25.0% |
10.5% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
91.8% |
66.3% |
60.0% |
28.6% |
12.3% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
70.1% |
50.5% |
46.8% |
22.3% |
9.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
79.4% |
77.3% |
89.1% |
83.5% |
86.5% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
17.2% |
31.8% |
16.9% |
18.8% |
39.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
-49.7% |
-88.3% |
-120.2% |
-82.6% |
-219.7% |
-49.5% |
-49.5% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
-114.7% |
-184.4% |
-204.5% |
-251.7% |
-885.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
-2.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
-105.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 0.0 |
60.0 |
73.2 |
64.3 |
46.2 |
107.6 |
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% |
83.3% |
140.1% |
154.7% |
114.1% |
288.2% |
49.5% |
49.5% |
|
 | Net working capital | | 0.0 |
5.7 |
35.0 |
10.0 |
11.7 |
26.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
2.6% |
22.1% |
5.0% |
7.9% |
41.5% |
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 |
|