|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 2.3% |
2.6% |
1.7% |
2.3% |
1.4% |
1.3% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 66 |
61 |
71 |
64 |
77 |
80 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.1 |
0.0 |
5.5 |
0.1 |
53.0 |
83.0 |
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 | | -7.8 |
-21.3 |
-37.6 |
-31.7 |
-30.4 |
-42.4 |
0.0 |
0.0 |
|
 | EBITDA | | -85.2 |
-125 |
-138 |
-132 |
-130 |
-142 |
0.0 |
0.0 |
|
 | EBIT | | -95.9 |
-136 |
-148 |
-142 |
-141 |
-153 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 277.7 |
210.3 |
663.4 |
-466.2 |
959.7 |
837.4 |
0.0 |
0.0 |
|
 | Net earnings | | 216.6 |
164.0 |
517.4 |
-364.0 |
748.6 |
652.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 278 |
210 |
663 |
-466 |
960 |
837 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 468 |
457 |
447 |
436 |
425 |
415 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,772 |
5,886 |
6,348 |
5,871 |
6,509 |
7,049 |
6,807 |
6,807 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
265 |
429 |
278 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,823 |
5,980 |
6,566 |
6,197 |
7,079 |
7,566 |
6,807 |
6,807 |
|
|
 | Net Debt | | -5,135 |
-5,366 |
-5,962 |
-5,206 |
-6,023 |
-6,716 |
-6,807 |
-6,807 |
|
|
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 | | -7.8 |
-21.3 |
-37.6 |
-31.7 |
-30.4 |
-42.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 66.3% |
-172.8% |
-76.5% |
15.8% |
4.1% |
-39.6% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
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) | | 5,823 |
5,980 |
6,566 |
6,197 |
7,079 |
7,566 |
6,807 |
6,807 |
|
 | Balance sheet change% | | 2.7% |
2.7% |
9.8% |
-5.6% |
14.2% |
6.9% |
-10.0% |
0.0% |
|
 | Added value | | -85.2 |
-124.9 |
-137.6 |
-131.7 |
-130.4 |
-142.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-415 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
-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 (%) | | 1,227.8% |
636.4% |
394.3% |
449.5% |
464.6% |
361.1% |
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 % | | 4.8% |
3.6% |
10.6% |
0.9% |
14.7% |
11.6% |
0.0% |
0.0% |
|
 | ROI % | | 4.9% |
3.6% |
10.8% |
1.0% |
14.9% |
11.9% |
0.0% |
0.0% |
|
 | ROE % | | 3.8% |
2.8% |
8.5% |
-6.0% |
12.1% |
9.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.2% |
98.5% |
96.7% |
94.8% |
92.0% |
93.2% |
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, % | | 6,026.1% |
4,294.7% |
4,332.5% |
3,953.7% |
4,620.2% |
4,716.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
4.5% |
6.6% |
3.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
396.9% |
4.0% |
3.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 406.5 |
93.6 |
73.3 |
17.4 |
11.8 |
20.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 350.4 |
92.3 |
73.0 |
17.7 |
12.0 |
20.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,134.9 |
5,365.7 |
5,962.4 |
5,470.9 |
6,452.3 |
6,994.7 |
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 | | 259.6 |
207.8 |
157.6 |
66.9 |
-217.8 |
-103.8 |
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 | | -85 |
-125 |
-138 |
-132 |
-130 |
-142 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -85 |
-125 |
-138 |
-132 |
-130 |
-142 |
0 |
0 |
|
 | EBIT / employee | | -96 |
-136 |
-148 |
-142 |
-141 |
-153 |
0 |
0 |
|
 | Net earnings / employee | | 217 |
164 |
517 |
-364 |
749 |
653 |
0 |
0 |
|
|