|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.9% |
0.9% |
0.9% |
0.8% |
0.9% |
0.8% |
8.9% |
8.9% |
|
 | Credit score (0-100) | | 90 |
89 |
88 |
91 |
90 |
90 |
28 |
28 |
|
 | Credit rating | | A |
A |
A |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 589.1 |
916.3 |
1,022.1 |
1,615.3 |
1,562.2 |
2,056.3 |
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 | | -6.0 |
-7.0 |
-7.0 |
-9.0 |
-8.6 |
-16.6 |
0.0 |
0.0 |
|
 | EBITDA | | -6.0 |
-7.0 |
-7.0 |
-9.0 |
-8.6 |
-16.6 |
0.0 |
0.0 |
|
 | EBIT | | -6.0 |
-7.0 |
-7.0 |
-9.0 |
-8.6 |
-16.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,537.0 |
3,324.0 |
956.0 |
4,363.0 |
1,306.5 |
4,015.4 |
0.0 |
0.0 |
|
 | Net earnings | | 2,537.0 |
3,324.0 |
971.0 |
4,391.0 |
1,327.2 |
4,059.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,537 |
3,324 |
956 |
4,363 |
1,306 |
4,015 |
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 | | 8,901 |
13,630 |
14,601 |
18,992 |
20,319 |
24,379 |
4,179 |
4,179 |
|
 | Interest-bearing liabilities | | 11,351 |
11,534 |
11,706 |
11,787 |
12,404 |
12,937 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 20,313 |
25,188 |
26,313 |
30,786 |
32,731 |
37,490 |
4,179 |
4,179 |
|
|
 | Net Debt | | 11,284 |
11,492 |
11,577 |
11,569 |
12,062 |
12,441 |
-4,179 |
-4,179 |
|
|
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 | | -6.0 |
-7.0 |
-7.0 |
-9.0 |
-8.6 |
-16.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 5.1% |
-16.7% |
0.0% |
-28.6% |
4.2% |
-92.0% |
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) | | 20,313 |
25,188 |
26,313 |
30,786 |
32,731 |
37,490 |
4,179 |
4,179 |
|
 | Balance sheet change% | | 15.3% |
24.0% |
4.5% |
17.0% |
6.3% |
14.5% |
-88.9% |
0.0% |
|
 | Added value | | -6.0 |
-7.0 |
-7.0 |
-9.0 |
-8.6 |
-16.6 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 13.6% |
14.8% |
3.9% |
15.5% |
4.6% |
12.3% |
0.0% |
0.0% |
|
 | ROI % | | 13.7% |
14.8% |
3.9% |
15.5% |
4.6% |
12.4% |
0.0% |
0.0% |
|
 | ROE % | | 33.2% |
29.5% |
6.9% |
26.1% |
6.8% |
18.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 43.8% |
54.1% |
55.5% |
61.7% |
62.1% |
65.0% |
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, % | | -188,066.7% |
-164,171.4% |
-165,385.7% |
-128,544.4% |
-139,843.9% |
-75,118.4% |
0.0% |
0.0% |
|
 | Gearing % | | 127.5% |
84.6% |
80.2% |
62.1% |
61.0% |
53.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.8% |
0.3% |
0.4% |
0.4% |
1.2% |
2.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
0.6 |
0.7 |
0.6 |
0.7 |
0.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
0.6 |
0.7 |
0.6 |
0.7 |
0.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 67.0 |
42.0 |
129.0 |
218.0 |
342.8 |
495.8 |
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 |
296.3 |
303.1 |
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 | | -72.0 |
-144.0 |
-118.0 |
-259.0 |
-293.1 |
-277.7 |
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 |
|
|