|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.4% |
0.0% |
0.0% |
0.0% |
1.0% |
1.0% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 81 |
0 |
0 |
0 |
85 |
86 |
32 |
32 |
|
 | Credit rating | | A |
N/A |
N/A |
N/A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 290.8 |
0.0 |
0.0 |
0.0 |
2,252.8 |
3,282.5 |
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 | | -85.4 |
0.0 |
0.0 |
0.0 |
-140 |
-74.2 |
0.0 |
0.0 |
|
 | EBITDA | | -340 |
0.0 |
0.0 |
0.0 |
-752 |
-757 |
0.0 |
0.0 |
|
 | EBIT | | -340 |
0.0 |
0.0 |
0.0 |
-881 |
-887 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -396.9 |
0.0 |
0.0 |
0.0 |
2,513.3 |
10,915.7 |
0.0 |
0.0 |
|
 | Net earnings | | 359.5 |
0.0 |
0.0 |
0.0 |
3,634.9 |
10,312.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -397 |
0.0 |
0.0 |
0.0 |
2,513 |
10,916 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
874 |
845 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 30,446 |
0.0 |
0.0 |
0.0 |
46,613 |
55,126 |
29,295 |
29,295 |
|
 | Interest-bearing liabilities | | 6,626 |
0.0 |
0.0 |
0.0 |
15,731 |
2,903 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 38,037 |
0.0 |
0.0 |
0.0 |
64,219 |
60,814 |
29,295 |
29,295 |
|
|
 | Net Debt | | -11,188 |
0.0 |
0.0 |
0.0 |
-5,530 |
-11,490 |
-29,295 |
-29,295 |
|
|
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 | | -85.4 |
0.0 |
0.0 |
0.0 |
-140 |
-74.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | 19.0% |
0.0% |
0.0% |
0.0% |
0.0% |
47.0% |
0.0% |
0.0% |
|
 | Employees | | 2 |
0 |
0 |
0 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-100.0% |
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) | | 38,037 |
0 |
0 |
0 |
64,219 |
60,814 |
29,295 |
29,295 |
|
 | Balance sheet change% | | 21.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
-5.3% |
-51.8% |
0.0% |
|
 | Added value | | -339.6 |
0.0 |
0.0 |
0.0 |
-881.1 |
-756.7 |
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 |
806 |
-220 |
-845 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
0.0 |
0.0 |
0.0 |
-1.0 |
-2.0 |
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 (%) | | 397.8% |
0.0% |
0.0% |
0.0% |
629.2% |
1,196.3% |
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 % | | 9.0% |
0.0% |
0.0% |
0.0% |
11.4% |
17.9% |
0.0% |
0.0% |
|
 | ROI % | | 9.3% |
0.0% |
0.0% |
0.0% |
11.7% |
18.6% |
0.0% |
0.0% |
|
 | ROE % | | 1.2% |
0.0% |
0.0% |
0.0% |
7.8% |
20.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 80.0% |
0.0% |
0.0% |
0.0% |
72.6% |
90.6% |
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, % | | 3,294.8% |
0.0% |
0.0% |
0.0% |
734.9% |
1,518.4% |
0.0% |
0.0% |
|
 | Gearing % | | 21.8% |
0.0% |
0.0% |
0.0% |
33.7% |
5.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 103.5% |
0.0% |
0.0% |
0.0% |
60.9% |
2.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 3.1 |
0.0 |
0.0 |
0.0 |
1.6 |
6.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.1 |
0.0 |
0.0 |
0.0 |
1.6 |
6.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 17,814.3 |
0.0 |
0.0 |
0.0 |
21,261.0 |
14,392.2 |
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 | | -2,042.0 |
0.0 |
0.0 |
0.0 |
-11,348.5 |
858.7 |
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 | | -170 |
0 |
0 |
0 |
-441 |
-378 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -170 |
0 |
0 |
0 |
-376 |
-378 |
0 |
0 |
|
 | EBIT / employee | | -170 |
0 |
0 |
0 |
-441 |
-444 |
0 |
0 |
|
 | Net earnings / employee | | 180 |
0 |
0 |
0 |
1,817 |
5,156 |
0 |
0 |
|
|