|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 5.2% |
2.1% |
1.6% |
1.7% |
1.1% |
1.2% |
11.6% |
11.6% |
|
 | Credit score (0-100) | | 44 |
67 |
73 |
73 |
83 |
83 |
21 |
21 |
|
 | Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.2 |
7.7 |
6.3 |
258.5 |
239.7 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 809 |
-7.0 |
-16.0 |
-21.0 |
-6.0 |
-3.9 |
0.0 |
0.0 |
|
 | EBITDA | | 809 |
-7.0 |
-16.0 |
-21.0 |
-6.0 |
-3.9 |
0.0 |
0.0 |
|
 | EBIT | | 809 |
-7.0 |
-16.0 |
-21.0 |
-6.0 |
-3.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 934.0 |
1,812.0 |
994.0 |
1,137.0 |
2,008.0 |
3,157.7 |
0.0 |
0.0 |
|
 | Net earnings | | 933.9 |
1,803.0 |
981.0 |
1,160.0 |
1,980.0 |
3,148.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 934 |
1,812 |
994 |
1,137 |
2,008 |
3,158 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,472 |
3,575 |
4,057 |
4,866 |
6,246 |
8,394 |
3,125 |
3,125 |
|
 | Interest-bearing liabilities | | 0.0 |
50.0 |
185 |
0.0 |
28.0 |
200 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,472 |
3,868 |
4,252 |
4,896 |
6,284 |
8,605 |
3,125 |
3,125 |
|
|
 | Net Debt | | -871 |
-1,142 |
-1,483 |
-1,176 |
-1,573 |
-2,502 |
-3,125 |
-3,125 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 809 |
-7.0 |
-16.0 |
-21.0 |
-6.0 |
-3.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-128.6% |
-31.3% |
71.4% |
34.2% |
0.0% |
0.0% |
|
 | Employees | | 1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-100.0% |
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) | | 2,472 |
3,868 |
4,252 |
4,896 |
6,284 |
8,605 |
3,125 |
3,125 |
|
 | Balance sheet change% | | -4.5% |
56.5% |
9.9% |
15.1% |
28.3% |
36.9% |
-63.7% |
0.0% |
|
 | Added value | | 808.9 |
-7.0 |
-16.0 |
-21.0 |
-6.0 |
-3.9 |
0.0 |
0.0 |
|
 | Added value % | | 100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 115.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 115.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 115.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 37.1% |
57.3% |
24.9% |
27.4% |
36.4% |
43.6% |
0.0% |
0.0% |
|
 | ROI % | | 37.1% |
59.6% |
25.7% |
27.5% |
36.1% |
43.1% |
0.0% |
0.0% |
|
 | ROE % | | 36.9% |
59.6% |
25.7% |
26.0% |
35.6% |
43.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
92.4% |
95.4% |
99.4% |
99.4% |
97.6% |
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 % | | -107.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -107.7% |
16,314.3% |
9,268.8% |
5,600.0% |
26,216.7% |
63,385.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
1.4% |
4.6% |
0.0% |
0.4% |
2.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
20.0% |
13.6% |
123.2% |
0.0% |
42.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
4.8 |
9.9 |
76.8 |
45.4 |
14.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
4.8 |
9.9 |
76.8 |
45.4 |
14.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 870.8 |
1,192.0 |
1,668.0 |
1,176.0 |
1,601.0 |
2,702.6 |
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 % | | 108.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 569.2 |
740.0 |
719.0 |
1,295.0 |
704.0 |
81.8 |
0.0 |
0.0 |
|
 | Net working capital % | | 70.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 809 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 934 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|