 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
11.0% |
7.7% |
5.2% |
5.7% |
12.9% |
13.5% |
13.5% |
|
 | Credit score (0-100) | | 0 |
22 |
30 |
42 |
39 |
18 |
17 |
17 |
|
 | Credit rating | | N/A |
BB |
BB |
BBB |
BBB |
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 | | 0.0 |
652 |
517 |
179 |
168 |
-14.7 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
652 |
475 |
29.9 |
118 |
-33.8 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
652 |
475 |
15.8 |
83.5 |
-42.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
650.6 |
486.6 |
-5.0 |
15.4 |
129.9 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
506.7 |
376.9 |
-11.2 |
16.0 |
104.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
651 |
487 |
-5.0 |
15.4 |
130 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
156 |
122 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
547 |
877 |
818 |
809 |
888 |
848 |
848 |
|
 | Interest-bearing liabilities | | 0.0 |
1.4 |
36.0 |
36.0 |
82.3 |
112 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
843 |
1,220 |
1,001 |
984 |
1,102 |
848 |
848 |
|
|
 | Net Debt | | 0.0 |
-762 |
-1,095 |
-603 |
-541 |
-773 |
-848 |
-848 |
|
|
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 |
652 |
517 |
179 |
168 |
-14.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-20.8% |
-65.4% |
-6.4% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
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) | | 0 |
843 |
1,220 |
1,001 |
984 |
1,102 |
848 |
848 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
44.7% |
-17.9% |
-1.7% |
12.0% |
-23.0% |
0.0% |
|
 | Added value | | 0.0 |
652.0 |
475.5 |
29.9 |
97.7 |
-33.8 |
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 |
142 |
-68 |
-130 |
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 |
1.0 |
2.0 |
3.0 |
4.0 |
-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% |
100.0% |
92.0% |
8.8% |
49.9% |
287.7% |
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% |
77.4% |
48.0% |
1.4% |
8.5% |
13.1% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
119.0% |
67.7% |
1.8% |
9.6% |
14.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
92.7% |
53.0% |
-1.3% |
2.0% |
12.3% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
64.9% |
71.9% |
81.8% |
82.2% |
80.6% |
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% |
-116.9% |
-230.3% |
-2,016.4% |
-460.4% |
2,289.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.3% |
4.1% |
4.4% |
10.2% |
12.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
214.0% |
43.4% |
58.4% |
115.9% |
7.0% |
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 | | 0.0 |
546.7 |
505.3 |
140.0 |
232.5 |
276.7 |
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 |
652 |
475 |
30 |
98 |
-34 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
652 |
475 |
30 |
118 |
-34 |
0 |
0 |
|
 | EBIT / employee | | 0 |
652 |
475 |
16 |
84 |
-42 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
507 |
377 |
-11 |
16 |
104 |
0 |
0 |
|