| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 12.7% |
11.6% |
18.3% |
23.4% |
10.3% |
10.9% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 21 |
23 |
8 |
4 |
24 |
21 |
11 |
11 |
|
| Credit rating | | BB |
BB |
B |
B |
BB |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 59.4 |
69.1 |
-7.0 |
55.1 |
14.3 |
-14.1 |
0.0 |
0.0 |
|
| EBITDA | | 59.4 |
69.1 |
-7.0 |
10.6 |
-2.0 |
-14.1 |
0.0 |
0.0 |
|
| EBIT | | 59.4 |
69.1 |
-7.0 |
10.6 |
-2.3 |
-17.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 66.2 |
75.9 |
-15.5 |
20.3 |
-17.1 |
-13.6 |
0.0 |
0.0 |
|
| Net earnings | | 51.6 |
59.1 |
-15.5 |
19.0 |
-13.1 |
-11.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 66.2 |
75.9 |
-15.5 |
20.3 |
-17.1 |
-13.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
10.7 |
7.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 185 |
192 |
124 |
143 |
129 |
118 |
-7.2 |
-7.2 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
6.5 |
12.2 |
28.4 |
28.5 |
7.2 |
7.2 |
|
| Balance sheet total (assets) | | 204 |
213 |
130 |
187 |
172 |
146 |
0.0 |
0.0 |
|
|
| Net Debt | | -139 |
-138 |
-120 |
-165 |
-118 |
-103 |
7.2 |
7.2 |
|
|
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 | | 59.4 |
69.1 |
-7.0 |
55.1 |
14.3 |
-14.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
16.4% |
0.0% |
0.0% |
-74.1% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 204 |
213 |
130 |
187 |
172 |
146 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
4.7% |
-39.0% |
43.6% |
-8.1% |
-14.7% |
-100.0% |
0.0% |
|
| Added value | | 59.4 |
69.1 |
-7.0 |
10.6 |
-2.3 |
-14.1 |
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 |
10 |
-7 |
-7 |
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 |
1.0 |
-1.0 |
-2.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
19.2% |
-15.9% |
126.0% |
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 % | | 32.5% |
36.6% |
-4.1% |
14.1% |
-1.8% |
-6.8% |
0.0% |
0.0% |
|
| ROI % | | 35.9% |
40.5% |
-4.3% |
15.7% |
-2.0% |
-7.1% |
0.0% |
0.0% |
|
| ROE % | | 28.0% |
31.4% |
-9.8% |
14.3% |
-9.7% |
-9.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 90.6% |
90.0% |
95.0% |
76.4% |
75.4% |
80.5% |
-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, % | | -233.6% |
-200.0% |
1,717.2% |
-1,558.9% |
6,023.3% |
727.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
5.2% |
8.6% |
21.9% |
24.2% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
264.6% |
21.7% |
68.8% |
9.7% |
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 | | 58.4 |
58.6 |
0.3 |
142.6 |
52.3 |
-0.5 |
-3.6 |
-3.6 |
|
| 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 |
11 |
-2 |
-14 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
11 |
-2 |
-14 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
11 |
-2 |
-18 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
19 |
-13 |
-12 |
0 |
0 |
|