| Bankruptcy risk for industry | | 0.5% |
0.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
4.4% |
4.2% |
4.2% |
31.2% |
19.9% |
19.9% |
|
| Credit score (0-100) | | 0 |
0 |
50 |
50 |
50 |
1 |
6 |
5 |
|
| Credit rating | | N/A |
N/A |
BBB |
BBB |
BBB |
C |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
1,546 |
1,346 |
1,368 |
-42.0 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
229 |
245 |
535 |
-94.6 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
161 |
176 |
468 |
-94.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
161.6 |
174.5 |
467.1 |
-97.8 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
126.1 |
133.9 |
364.3 |
-97.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
162 |
175 |
467 |
-97.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
239 |
199 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
304 |
338 |
552 |
254 |
75.4 |
75.4 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
1.5 |
25.3 |
15.7 |
72.9 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
652 |
697 |
944 |
374 |
75.4 |
75.4 |
|
|
| Net Debt | | 0.0 |
0.0 |
-251 |
-316 |
-353 |
-293 |
-75.4 |
-75.4 |
|
|
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 | | 0.0 |
0.0 |
1,546 |
1,346 |
1,368 |
-42.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
-12.9% |
1.6% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
3 |
2 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-33.3% |
-100.0% |
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 |
0 |
652 |
697 |
944 |
374 |
75 |
75 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
6.9% |
35.5% |
-60.4% |
-79.8% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
229.4 |
245.0 |
537.1 |
-94.6 |
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 |
170 |
-109 |
-266 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
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 (%) | | 0.0% |
0.0% |
10.4% |
13.1% |
34.2% |
225.4% |
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 % | | 0.0% |
0.0% |
25.1% |
26.1% |
57.1% |
-14.3% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
51.5% |
51.2% |
99.8% |
-21.1% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
41.5% |
41.7% |
81.9% |
-24.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
46.7% |
48.5% |
58.5% |
68.1% |
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, % | | 0.0% |
0.0% |
-109.3% |
-128.9% |
-66.0% |
309.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.5% |
7.5% |
2.8% |
28.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
315.0% |
12.0% |
5.5% |
7.6% |
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) | | 0.0 |
0.0 |
0.0 |
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 | | 0.0 |
0.0 |
108.1 |
189.2 |
616.5 |
254.4 |
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 |
82 |
269 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
82 |
268 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
59 |
234 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
45 |
182 |
0 |
0 |
0 |
|