|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
0.0% |
0.6% |
0.6% |
1.5% |
7.2% |
7.0% |
|
 | Credit score (0-100) | | 0 |
0 |
0 |
98 |
97 |
78 |
35 |
34 |
|
 | Credit rating | | N/A |
N/A |
N/A |
AA |
AA |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
19,885.0 |
20,506.6 |
708.7 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
1,381 |
1,686 |
1,773 |
1,773 |
1,773 |
|
 | Gross profit | | 0.0 |
0.0 |
0.0 |
841 |
1,219 |
1,198 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
0.0 |
409 |
712 |
807 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
0.0 |
139 |
444 |
539 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
0.0 |
6,807.0 |
10,233.0 |
-13,488.8 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
0.0 |
5,251.0 |
7,920.0 |
-10,522.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
0.0 |
6,807 |
10,233 |
-13,489 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
18,870 |
18,602 |
18,333 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
0.0 |
0.0 |
174,017 |
181,937 |
171,415 |
158,487 |
158,487 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
6,186 |
6,007 |
5,872 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
0.0 |
183,125 |
192,123 |
185,628 |
158,487 |
158,487 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
-157,274 |
-166,825 |
-157,618 |
-158,487 |
-158,487 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
1,381 |
1,686 |
1,773 |
1,773 |
1,773 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
22.1% |
5.2% |
0.0% |
0.0% |
|
 | Gross profit | | 0.0 |
0.0 |
0.0 |
841 |
1,219 |
1,198 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
44.9% |
-1.7% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
1,000 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
0 |
0 |
183,125 |
192,123 |
185,628 |
158,487 |
158,487 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
0.0% |
4.9% |
-3.4% |
-14.6% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
0.0 |
409.0 |
714.0 |
807.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
29.6% |
42.3% |
45.5% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
15,672 |
2,392 |
-536 |
-15,406 |
-2,928 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
29.6% |
42.2% |
45.5% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
10.1% |
26.3% |
30.4% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 0.0% |
0.0% |
0.0% |
16.5% |
36.4% |
45.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
380.2% |
469.8% |
-593.4% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
399.8% |
485.6% |
-578.2% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
492.9% |
606.9% |
-760.6% |
0.0% |
0.0% |
|
 | ROA % | | 0.0% |
0.0% |
0.0% |
7.8% |
10.2% |
3.8% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
0.0% |
7.9% |
10.4% |
3.9% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
0.0% |
3.0% |
4.5% |
-6.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
0.0% |
0.0% |
95.0% |
94.7% |
92.3% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
659.1% |
603.9% |
801.5% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
-11,177.3% |
-9,647.2% |
-8,417.8% |
-8,937.2% |
-8,937.2% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
0.0% |
-38,453.3% |
-23,430.5% |
-19,527.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
3.6% |
3.3% |
3.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
243.4% |
146.8% |
347.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
124.6 |
84.9 |
20.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
124.6 |
84.9 |
20.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
163,460.0 |
172,832.0 |
163,489.4 |
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 |
102.7 |
139.1 |
204.5 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
11,893.9% |
10,291.9% |
9,433.8% |
8,937.2% |
8,937.2% |
|
 | Net working capital | | 0.0 |
0.0 |
0.0 |
60,202.0 |
59,822.0 |
61,463.5 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
4,359.3% |
3,548.2% |
3,465.9% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
1 |
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 |
5 |
0 |
0 |
0 |
0 |
|
|