|
1000.0
 | Bankruptcy risk for industry | | 8.5% |
8.5% |
8.5% |
8.5% |
8.5% |
8.5% |
8.5% |
8.5% |
|
 | Bankruptcy risk | | 2.2% |
2.1% |
3.1% |
5.5% |
3.2% |
3.2% |
16.4% |
16.4% |
|
 | Credit score (0-100) | | 68 |
69 |
57 |
40 |
55 |
54 |
11 |
11 |
|
 | Credit rating | | BBB |
A |
BBB |
BBB |
BBB |
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 | | 243 |
250 |
41.9 |
-52.5 |
13.8 |
27.6 |
0.0 |
0.0 |
|
 | EBITDA | | 243 |
240 |
14.4 |
-52.5 |
9.8 |
27.6 |
0.0 |
0.0 |
|
 | EBIT | | 218 |
196 |
-10.3 |
-81.8 |
-13.4 |
1.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 196.5 |
174.5 |
-16.5 |
-88.2 |
-16.7 |
0.4 |
0.0 |
0.0 |
|
 | Net earnings | | 168.5 |
144.2 |
-18.5 |
-89.2 |
-16.7 |
0.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 196 |
175 |
-16.5 |
-88.2 |
-16.7 |
0.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,207 |
3,152 |
3,077 |
2,926 |
2,879 |
2,922 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 252 |
396 |
378 |
289 |
272 |
272 |
72.3 |
72.3 |
|
 | Interest-bearing liabilities | | 2,968 |
2,785 |
2,648 |
2,627 |
1,977 |
1,934 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,294 |
3,258 |
3,090 |
2,938 |
2,895 |
2,938 |
72.3 |
72.3 |
|
|
 | Net Debt | | 2,948 |
2,718 |
2,635 |
2,620 |
1,969 |
1,920 |
-72.3 |
-72.3 |
|
|
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 | | 243 |
250 |
41.9 |
-52.5 |
13.8 |
27.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | -26.8% |
2.7% |
-83.2% |
0.0% |
0.0% |
99.4% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 3,294 |
3,258 |
3,090 |
2,938 |
2,895 |
2,938 |
72 |
72 |
|
 | Balance sheet change% | | -0.4% |
-1.1% |
-5.2% |
-4.9% |
-1.5% |
1.5% |
-97.5% |
0.0% |
|
 | Added value | | 243.1 |
240.3 |
14.4 |
-52.5 |
15.8 |
27.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -42 |
-99 |
-100 |
-180 |
-71 |
17 |
-2,922 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
4.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 89.8% |
78.6% |
-24.5% |
155.7% |
-97.3% |
6.3% |
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 % | | 6.8% |
6.1% |
-0.2% |
-2.7% |
-0.5% |
0.1% |
0.0% |
0.0% |
|
 | ROI % | | 6.9% |
6.3% |
-0.2% |
-2.8% |
-0.5% |
0.1% |
0.0% |
0.0% |
|
 | ROE % | | 100.5% |
44.5% |
-4.8% |
-26.8% |
-6.0% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 26.1% |
30.8% |
31.8% |
30.5% |
76.3% |
75.1% |
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, % | | 1,212.9% |
1,130.9% |
18,283.2% |
-4,985.3% |
20,046.6% |
6,965.2% |
0.0% |
0.0% |
|
 | Gearing % | | 1,177.7% |
702.8% |
700.9% |
910.3% |
727.2% |
710.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
0.9% |
0.4% |
0.2% |
0.1% |
0.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 20.0 |
67.0 |
13.0 |
7.4 |
7.9 |
13.9 |
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 | | -660.8 |
-500.6 |
-577.7 |
-660.9 |
-673.4 |
-715.9 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|