|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
0.0% |
0.0% |
1.0% |
1.3% |
2.8% |
2.8% |
|
 | Credit score (0-100) | | 0 |
0 |
0 |
0 |
84 |
80 |
59 |
59 |
|
 | Credit rating | | N/A |
N/A |
N/A |
N/A |
A |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 0.0 |
5,295.0 |
2,868.3 |
3,746.2 |
4,851.9 |
1,463.9 |
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 |
-10,375 |
-33,297 |
-28,500 |
128,860 |
143,903 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-10,375 |
-33,297 |
-28,500 |
19,367 |
14,397 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-10,375 |
-33,297 |
-28,500 |
9,431 |
3,967 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
29,311.0 |
10,681.0 |
10,018.0 |
5,674.6 |
1,165.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
29,311.0 |
10,681.0 |
10,018.0 |
4,080.5 |
135.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
-10,375 |
-33,297 |
-28,500 |
5,675 |
1,165 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
8,949 |
9,241 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
58,831 |
49,167 |
54,848 |
61,388 |
61,669 |
49,205 |
49,205 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
41,206 |
39,001 |
4,488 |
4,488 |
|
 | Balance sheet total (assets) | | 0.0 |
69,509 |
69,999 |
76,688 |
169,709 |
163,031 |
53,693 |
53,693 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
0.0 |
37,383 |
34,985 |
4,488 |
4,488 |
|
|
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 |
-10,375 |
-33,297 |
-28,500 |
128,860 |
143,903 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-220.9% |
14.4% |
0.0% |
11.7% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
149 |
166 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
11.4% |
-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 |
69,509 |
69,999 |
76,688 |
169,709 |
163,031 |
53,693 |
53,693 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.7% |
9.6% |
121.3% |
-3.9% |
-67.1% |
0.0% |
|
 | Added value | | 0.0 |
-10,375.0 |
-33,297.0 |
-28,500.0 |
9,431.0 |
14,396.6 |
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 |
72,063 |
-6,380 |
-32,356 |
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 |
1.0 |
2.0 |
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% |
100.0% |
100.0% |
100.0% |
7.3% |
2.8% |
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% |
-14.9% |
-47.7% |
-38.9% |
9.8% |
3.5% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-14.9% |
-47.7% |
-38.9% |
12.7% |
5.3% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
49.8% |
19.8% |
19.3% |
7.0% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
100.0% |
100.0% |
100.0% |
36.6% |
38.6% |
91.6% |
91.6% |
|
 | 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% |
0.0% |
0.0% |
193.0% |
243.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
67.1% |
63.2% |
9.1% |
9.1% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
30.8% |
11.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.6 |
0.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
0.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
3,823.3 |
4,016.0 |
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 |
0.0 |
0.0 |
-1,125.4 |
-11,226.6 |
-2,243.8 |
-2,243.8 |
|
 | 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 |
63 |
87 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
130 |
87 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
63 |
24 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
27 |
1 |
0 |
0 |
|
|