| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
|
| Bankruptcy risk | | 16.5% |
15.9% |
24.4% |
28.7% |
24.7% |
22.9% |
23.0% |
25.7% |
|
| Credit score (0-100) | | 13 |
13 |
4 |
3 |
3 |
3 |
3 |
2 |
|
| Credit rating | | B |
B |
C |
C |
C |
C |
C |
C |
|
| 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 | | 143 |
89.2 |
-45.6 |
-18.7 |
-21.3 |
-7.8 |
0.0 |
0.0 |
|
| EBITDA | | 136 |
81.4 |
-47.7 |
-20.6 |
-22.5 |
-9.1 |
0.0 |
0.0 |
|
| EBIT | | 136 |
81.4 |
-47.7 |
-20.6 |
-22.5 |
-9.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 134.8 |
80.7 |
-47.7 |
-20.6 |
-22.8 |
-10.2 |
0.0 |
0.0 |
|
| Net earnings | | 103.5 |
62.8 |
-47.7 |
-20.6 |
-22.8 |
-10.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 135 |
80.7 |
-47.7 |
-20.6 |
-22.8 |
-10.2 |
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 | | 153 |
165 |
117 |
96.3 |
73.5 |
63.3 |
13.3 |
13.3 |
|
| Interest-bearing liabilities | | 30.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 199 |
170 |
122 |
101 |
78.5 |
79.2 |
13.3 |
13.3 |
|
|
| Net Debt | | -116 |
-116 |
-75.2 |
-59.6 |
-44.0 |
-22.2 |
-13.3 |
-13.3 |
|
|
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 | | 143 |
89.2 |
-45.6 |
-18.7 |
-21.3 |
-7.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-37.7% |
0.0% |
59.0% |
-13.9% |
63.6% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 199 |
170 |
122 |
101 |
78 |
79 |
13 |
13 |
|
| Balance sheet change% | | 0.0% |
-14.7% |
-28.3% |
-16.9% |
-22.5% |
0.9% |
-83.1% |
0.0% |
|
| Added value | | 136.2 |
81.4 |
-47.7 |
-20.6 |
-22.5 |
-9.1 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 95.1% |
91.3% |
104.5% |
109.9% |
105.6% |
117.8% |
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 % | | 68.4% |
44.1% |
-32.7% |
-18.4% |
-25.0% |
-11.6% |
0.0% |
0.0% |
|
| ROI % | | 74.2% |
46.8% |
-33.9% |
-19.3% |
-26.5% |
-13.3% |
0.0% |
0.0% |
|
| ROE % | | 67.4% |
39.5% |
-33.9% |
-19.3% |
-26.8% |
-14.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 77.1% |
96.8% |
95.9% |
95.0% |
93.6% |
80.0% |
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, % | | -84.8% |
-142.4% |
157.9% |
290.1% |
195.7% |
243.2% |
0.0% |
0.0% |
|
| Gearing % | | 19.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 9.1% |
5.2% |
0.0% |
0.0% |
0.0% |
0.0% |
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 | | 153.5 |
164.5 |
116.9 |
96.3 |
73.5 |
63.3 |
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 | | 136 |
81 |
-48 |
-21 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 136 |
81 |
-48 |
-21 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 136 |
81 |
-48 |
-21 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 103 |
63 |
-48 |
-21 |
0 |
0 |
0 |
0 |
|