 | Bankruptcy risk for industry | | 5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
5.2% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
5.2% |
3.3% |
3.1% |
2.3% |
14.7% |
14.7% |
|
 | Credit score (0-100) | | 0 |
0 |
42 |
53 |
56 |
64 |
14 |
14 |
|
 | Credit rating | | N/A |
N/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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 0.0 |
0.0 |
676 |
627 |
504 |
694 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
152 |
36.7 |
69.1 |
178 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
144 |
28.9 |
62.5 |
160 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
139.9 |
23.0 |
54.9 |
126.6 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
106.9 |
15.1 |
41.1 |
96.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
140 |
23.0 |
54.9 |
127 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
14.4 |
6.5 |
0.0 |
455 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
0.0 |
193 |
209 |
250 |
346 |
306 |
306 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
56.1 |
59.0 |
72.6 |
340 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
364 |
460 |
516 |
873 |
306 |
306 |
|
|
 | Net Debt | | 0.0 |
0.0 |
56.1 |
-267 |
-269 |
114 |
-306 |
-306 |
|
|
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 |
0.0 |
676 |
627 |
504 |
694 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
-7.3% |
-19.5% |
37.6% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
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 |
0 |
364 |
460 |
516 |
873 |
306 |
306 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
26.3% |
12.3% |
69.2% |
-64.9% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
151.5 |
36.7 |
70.4 |
178.4 |
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 |
7 |
-16 |
-13 |
436 |
-455 |
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 |
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 (%) | | 0.0% |
0.0% |
21.3% |
4.6% |
12.4% |
23.0% |
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 % | | 0.0% |
0.0% |
39.5% |
7.0% |
12.8% |
23.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
55.3% |
10.8% |
20.7% |
31.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
55.3% |
7.5% |
18.0% |
32.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
0.0% |
53.2% |
45.4% |
48.4% |
39.7% |
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% |
37.0% |
-725.3% |
-390.1% |
63.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
29.0% |
28.3% |
29.1% |
98.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
13.6% |
10.3% |
11.5% |
16.0% |
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 |
0.0 |
214.4 |
217.3 |
268.2 |
147.1 |
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 |
0 |
152 |
37 |
70 |
178 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
152 |
37 |
69 |
178 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
144 |
29 |
63 |
160 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
107 |
15 |
41 |
96 |
0 |
0 |
|