|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
| Bankruptcy risk | | 18.1% |
4.1% |
2.6% |
1.6% |
1.1% |
1.9% |
11.6% |
9.9% |
|
| Credit score (0-100) | | 9 |
51 |
62 |
74 |
82 |
69 |
2 |
2 |
|
| Credit rating | | B |
BBB |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
2.5 |
86.6 |
1.2 |
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 | | -100 |
-137 |
779 |
1,204 |
1,549 |
3,188 |
0.0 |
0.0 |
|
| EBITDA | | -100 |
-137 |
396 |
904 |
1,334 |
2,871 |
0.0 |
0.0 |
|
| EBIT | | -100 |
83.0 |
325 |
884 |
1,145 |
2,846 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -100.5 |
49.0 |
292.0 |
816.0 |
884.0 |
2,820.3 |
0.0 |
0.0 |
|
| Net earnings | | -78.4 |
65.0 |
200.0 |
630.0 |
688.0 |
2,198.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -100 |
49.0 |
292 |
816 |
884 |
2,820 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
2,460 |
2,479 |
2,749 |
2,560 |
2,576 |
0.0 |
0.0 |
|
| Shareholders equity total | | 71.6 |
138 |
339 |
969 |
1,657 |
3,855 |
2,805 |
2,805 |
|
| Interest-bearing liabilities | | 7.3 |
2,443 |
2,971 |
2,869 |
2,181 |
886 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 86.0 |
2,626 |
3,711 |
4,482 |
4,249 |
5,099 |
2,805 |
2,805 |
|
|
| Net Debt | | 7.3 |
2,440 |
2,617 |
2,561 |
1,727 |
500 |
-2,805 |
-2,805 |
|
|
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 | | -100 |
-137 |
779 |
1,204 |
1,549 |
3,188 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-36.4% |
0.0% |
54.6% |
28.7% |
105.8% |
-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) | | 86 |
2,626 |
3,711 |
4,482 |
4,249 |
5,099 |
2,805 |
2,805 |
|
| Balance sheet change% | | 0.0% |
2,953.5% |
41.3% |
20.8% |
-5.2% |
20.0% |
-45.0% |
0.0% |
|
| Added value | | -100.5 |
83.0 |
325.0 |
884.0 |
1,145.0 |
2,846.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
2,440 |
-52 |
250 |
-378 |
-9 |
-2,576 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
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 % | | 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% |
-60.6% |
41.7% |
73.4% |
73.9% |
89.3% |
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 % | | -116.8% |
6.1% |
10.3% |
21.6% |
26.2% |
60.9% |
0.0% |
0.0% |
|
| ROI % | | -127.2% |
6.2% |
10.8% |
24.2% |
29.2% |
65.1% |
0.0% |
0.0% |
|
| ROE % | | -109.4% |
62.0% |
83.9% |
96.3% |
52.4% |
79.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 83.3% |
5.3% |
9.1% |
21.6% |
39.0% |
75.6% |
100.0% |
50.0% |
|
| 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, % | | -7.3% |
-1,781.0% |
660.9% |
283.3% |
129.5% |
17.4% |
0.0% |
0.0% |
|
| Gearing % | | 10.3% |
1,770.3% |
876.4% |
296.1% |
131.6% |
23.0% |
0.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
2.8% |
1.2% |
2.3% |
10.3% |
1.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 6.0 |
0.1 |
0.5 |
0.5 |
0.8 |
6.7 |
0.0 |
0.0 |
|
| Current Ratio | | 6.0 |
0.1 |
0.5 |
0.5 |
0.8 |
6.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
3.0 |
354.0 |
308.0 |
454.0 |
385.8 |
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 | | 71.6 |
-1,288.0 |
-1,123.0 |
-1,098.0 |
-341.0 |
1,804.4 |
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 |
325 |
884 |
1,145 |
2,846 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
396 |
904 |
1,334 |
2,871 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
325 |
884 |
1,145 |
2,846 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
200 |
630 |
688 |
2,198 |
0 |
0 |
|
|