|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.8% |
|
| Bankruptcy risk | | 20.4% |
15.4% |
20.7% |
3.7% |
1.1% |
1.0% |
6.4% |
6.9% |
|
| Credit score (0-100) | | 6 |
14 |
5 |
50 |
84 |
82 |
12 |
11 |
|
| Credit rating | | C |
B |
C |
BB |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
-0.0 |
0.0 |
172.6 |
247.8 |
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 | | -19.2 |
213 |
-113 |
1,852 |
3,393 |
3,776 |
0.0 |
0.0 |
|
| EBITDA | | -23.4 |
213 |
-130 |
1,852 |
2,497 |
1,835 |
0.0 |
0.0 |
|
| EBIT | | -23.4 |
213 |
-130 |
1,693 |
1,767 |
641 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -25.9 |
214.1 |
-130.9 |
1,687.6 |
1,729.0 |
541.3 |
0.0 |
0.0 |
|
| Net earnings | | -20.2 |
166.5 |
-169.2 |
1,458.1 |
1,366.7 |
441.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -25.9 |
214 |
-131 |
1,688 |
1,729 |
541 |
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 | | 29.8 |
196 |
-92.8 |
1,245 |
2,612 |
3,053 |
833 |
833 |
|
| Interest-bearing liabilities | | 79.8 |
8.0 |
0.8 |
73.2 |
2,317 |
1,451 |
881 |
881 |
|
| Balance sheet total (assets) | | 120 |
313 |
187 |
1,975 |
6,036 |
6,862 |
1,715 |
1,715 |
|
|
| Net Debt | | -33.2 |
-270 |
-186 |
-395 |
1,291 |
-708 |
881 |
881 |
|
|
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 | | -19.2 |
213 |
-113 |
1,852 |
3,393 |
3,776 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
83.3% |
11.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
3 |
3 |
3 |
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) | | 120 |
313 |
187 |
1,975 |
6,036 |
6,862 |
1,715 |
1,715 |
|
| Balance sheet change% | | 0.0% |
160.4% |
-40.3% |
955.4% |
205.6% |
13.7% |
-75.0% |
0.0% |
|
| Added value | | -23.4 |
213.1 |
-130.4 |
1,851.7 |
1,924.8 |
1,834.8 |
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 |
1,343 |
2,486 |
-1,415 |
-2,782 |
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 |
-1.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 121.8% |
100.0% |
115.6% |
91.5% |
52.1% |
17.0% |
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 % | | -19.4% |
99.1% |
-42.9% |
150.2% |
44.1% |
10.7% |
0.0% |
0.0% |
|
| ROI % | | -21.3% |
136.9% |
-124.0% |
218.7% |
49.8% |
13.0% |
0.0% |
0.0% |
|
| ROE % | | -67.7% |
147.3% |
-88.2% |
203.6% |
70.9% |
15.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 24.8% |
62.6% |
-33.2% |
63.1% |
43.3% |
44.5% |
48.6% |
48.6% |
|
| 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, % | | 141.8% |
-126.6% |
142.9% |
-21.3% |
51.7% |
-38.6% |
0.0% |
0.0% |
|
| Gearing % | | 267.4% |
4.1% |
-0.9% |
5.9% |
88.7% |
47.5% |
105.7% |
105.7% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.2% |
1.9% |
84.1% |
15.9% |
3.1% |
8.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
2.7 |
0.7 |
0.9 |
2.5 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
2.7 |
0.7 |
0.9 |
2.5 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 112.9 |
277.7 |
187.1 |
468.0 |
1,026.0 |
2,158.8 |
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 | | 29.8 |
196.3 |
-92.8 |
-26.7 |
763.8 |
602.4 |
-440.5 |
-440.5 |
|
| 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 |
617 |
642 |
612 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
617 |
832 |
612 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
564 |
589 |
214 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
486 |
456 |
147 |
0 |
0 |
|
|