|
1000.0
| Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
14.6% |
4.8% |
0.0% |
3.5% |
8.8% |
8.8% |
|
| Credit score (0-100) | | 0 |
0 |
14 |
43 |
0 |
52 |
28 |
28 |
|
| Credit rating | | N/A |
N/A |
BB |
BBB |
N/A |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
51.8 |
4,239 |
0.0 |
7,309 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-396 |
3,498 |
0.0 |
5,593 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-396 |
3,498 |
0.0 |
5,593 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
60.8 |
2,594.5 |
0.0 |
3,213.6 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
47.4 |
2,017.7 |
0.0 |
2,490.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
60.8 |
2,594 |
0.0 |
3,214 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
85.1 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
97.4 |
2,115 |
0.0 |
3,605 |
3,555 |
3,555 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
36,755 |
3,029 |
0.0 |
26,567 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
40,051 |
50,630 |
0.0 |
47,466 |
3,555 |
3,555 |
|
|
| Net Debt | | 0.0 |
0.0 |
36,755 |
3,029 |
0.0 |
26,567 |
-3,555 |
-3,555 |
|
|
See the entire balance sheet |
1000.0
|
| 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 |
51.8 |
4,239 |
0.0 |
7,309 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
8,079.1% |
-100.0% |
0.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
1 |
0 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
0 |
40,051 |
50,630 |
0 |
47,466 |
3,555 |
3,555 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
26.4% |
-100.0% |
0.0% |
-92.5% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-395.7 |
3,498.3 |
0.0 |
5,592.8 |
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 |
85 |
-85 |
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 |
1.0 |
0.0 |
1.0 |
0.0 |
0.0 |
|
1000.0
| 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% |
-763.4% |
82.5% |
0.0% |
76.5% |
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% |
2.0% |
7.8% |
0.0% |
11.8% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
2.2% |
8.4% |
0.0% |
12.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
48.7% |
182.4% |
0.0% |
69.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
0.0% |
0.2% |
4.3% |
0.0% |
7.8% |
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% |
-9,289.1% |
86.6% |
0.0% |
475.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
37,726.6% |
143.2% |
0.0% |
736.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
4.1% |
4.8% |
0.0% |
17.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
1.0 |
10.8 |
0.0 |
1.9 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
1.0 |
8.6 |
0.0 |
1.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
1000.0
| 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 |
397.1 |
44,715.4 |
0.0 |
22,701.9 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
-396 |
3,498 |
0 |
2,796 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-396 |
3,498 |
0 |
2,796 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-396 |
3,498 |
0 |
2,796 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
47 |
2,018 |
0 |
1,245 |
0 |
0 |
|
|