|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.9% |
1.8% |
2.2% |
2.5% |
1.2% |
1.3% |
6.6% |
6.6% |
|
 | Credit score (0-100) | | 71 |
71 |
64 |
61 |
80 |
79 |
36 |
36 |
|
 | Credit rating | | A |
A |
BBB |
BBB |
A |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 158.2 |
338.4 |
40.0 |
4.7 |
32,624.5 |
22,364.5 |
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 | | -27.3 |
-169 |
-101 |
-153 |
-130 |
-81.0 |
0.0 |
0.0 |
|
 | EBITDA | | -27.3 |
-169 |
-101 |
-153 |
-130 |
-81.0 |
0.0 |
0.0 |
|
 | EBIT | | -27.3 |
-169 |
-101 |
-153 |
-130 |
-81.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 75,242.3 |
106,302.8 |
515,086.6 |
-18,527.0 |
14,945.0 |
340,314.0 |
0.0 |
0.0 |
|
 | Net earnings | | 75,236.7 |
106,302.8 |
515,086.6 |
-18,443.0 |
14,969.0 |
340,314.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 75,242 |
106,303 |
515,087 |
-18,527 |
14,945 |
340,314 |
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 | | 662,914 |
919,217 |
1,637,298 |
1,618,855 |
1,633,825 |
1,974,139 |
738,142 |
738,142 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
168 |
1,146 |
4,162 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 662,946 |
919,235 |
1,637,316 |
1,619,070 |
1,635,046 |
1,978,377 |
738,142 |
738,142 |
|
|
 | Net Debt | | -461 |
-4.3 |
-182 |
-319 |
1,113 |
3,372 |
-738,142 |
-738,142 |
|
|
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 | | -27.3 |
-169 |
-101 |
-153 |
-130 |
-81.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 15.5% |
-520.8% |
40.2% |
-51.2% |
15.0% |
37.7% |
0.0% |
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) | | 662,946 |
919,235 |
1,637,316 |
1,619,070 |
1,635,046 |
1,978,377 |
738,142 |
738,142 |
|
 | Balance sheet change% | | 35.9% |
38.7% |
78.1% |
-1.1% |
1.0% |
21.0% |
-62.7% |
0.0% |
|
 | Added value | | -27.3 |
-169.2 |
-101.2 |
-153.0 |
-130.0 |
-81.0 |
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 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 13.1% |
13.4% |
40.3% |
-1.1% |
0.9% |
18.8% |
0.0% |
0.0% |
|
 | ROI % | | 13.1% |
13.4% |
40.3% |
-1.1% |
0.9% |
18.8% |
0.0% |
0.0% |
|
 | ROE % | | 13.1% |
13.4% |
40.3% |
-1.1% |
0.9% |
18.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
99.9% |
99.8% |
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, % | | 1,691.9% |
2.6% |
180.0% |
208.5% |
-856.2% |
-4,163.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
334.5% |
1.1% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 29.7 |
42.3 |
36.4 |
2.3 |
1.1 |
1.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 29.7 |
42.3 |
36.4 |
2.3 |
1.1 |
1.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 461.0 |
4.3 |
182.2 |
487.0 |
33.0 |
790.0 |
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) | | 418.6 |
37.2 |
63.6 |
112.1 |
210.6 |
342.5 |
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 | | 898.1 |
735.6 |
624.4 |
274.0 |
172.0 |
90.0 |
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 |
|
|