|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
|
| Bankruptcy risk | | 2.6% |
2.1% |
1.0% |
2.2% |
4.0% |
3.8% |
10.5% |
6.3% |
|
| Credit score (0-100) | | 63 |
69 |
88 |
66 |
48 |
50 |
2 |
2 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
BB |
BB |
B |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.5 |
498.7 |
0.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 6,766 |
7,575 |
9,032 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 3,471 |
3,628 |
4,656 |
3,988 |
2,824 |
2,582 |
0.0 |
0.0 |
|
| EBITDA | | -422 |
25.3 |
884 |
104 |
-599 |
-367 |
0.0 |
0.0 |
|
| EBIT | | -574 |
-194 |
659 |
-127 |
-819 |
-506 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -585.6 |
-207.7 |
644.7 |
-145.9 |
-841.1 |
-526.1 |
0.0 |
0.0 |
|
| Net earnings | | -456.8 |
-213.2 |
501.5 |
-115.1 |
-792.8 |
-453.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -586 |
-208 |
645 |
-146 |
-841 |
-526 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,244 |
1,025 |
858 |
752 |
447 |
308 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,237 |
5,023 |
5,325 |
4,010 |
3,217 |
2,763 |
2,263 |
2,263 |
|
| Interest-bearing liabilities | | 83.5 |
72.4 |
0.0 |
0.0 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,378 |
6,296 |
6,710 |
5,233 |
3,919 |
3,262 |
2,263 |
2,263 |
|
|
| Net Debt | | -3,438 |
-3,361 |
-3,712 |
-2,984 |
-2,160 |
-1,979 |
-2,263 |
-2,263 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 6,766 |
7,575 |
9,032 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | -10.7% |
12.0% |
19.2% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 3,471 |
3,628 |
4,656 |
3,988 |
2,824 |
2,582 |
0.0 |
0.0 |
|
| Gross profit growth | | -4.3% |
4.5% |
28.3% |
-14.3% |
-29.2% |
-8.6% |
-100.0% |
0.0% |
|
| Employees | | 9 |
9 |
9 |
9 |
9 |
8 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-11.1% |
-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) | | 6,378 |
6,296 |
6,710 |
5,233 |
3,919 |
3,262 |
2,263 |
2,263 |
|
| Balance sheet change% | | 1.3% |
-1.3% |
6.6% |
-22.0% |
-25.1% |
-16.7% |
-30.6% |
0.0% |
|
| Added value | | -573.9 |
-193.7 |
659.3 |
-126.5 |
-819.0 |
-506.1 |
0.0 |
0.0 |
|
| Added value % | | -8.5% |
-2.6% |
7.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 67 |
-438 |
-391 |
-336 |
-525 |
-278 |
-308 |
0 |
|
|
| Net sales trend | | -2.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -2.0 |
-3.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | -6.2% |
0.3% |
9.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | -8.5% |
-2.6% |
7.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | -16.5% |
-5.3% |
14.2% |
-3.2% |
-29.0% |
-19.6% |
0.0% |
0.0% |
|
| Net Earnings % | | -6.8% |
-2.8% |
5.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | -4.5% |
0.1% |
8.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | -8.7% |
-2.7% |
7.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | -9.0% |
-3.0% |
10.1% |
-2.1% |
-17.9% |
-14.1% |
0.0% |
0.0% |
|
| ROI % | | -11.0% |
-3.7% |
12.7% |
-2.7% |
-22.7% |
-16.9% |
0.0% |
0.0% |
|
| ROE % | | -8.9% |
-4.2% |
9.7% |
-2.5% |
-21.9% |
-15.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 82.1% |
79.8% |
79.4% |
76.6% |
82.1% |
84.7% |
100.0% |
50.0% |
|
| Relative indebtedness % | | 16.9% |
16.8% |
15.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -35.2% |
-28.5% |
-25.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | 815.4% |
-13,308.2% |
-420.1% |
-2,863.4% |
360.7% |
539.3% |
0.0% |
0.0% |
|
| Gearing % | | 1.6% |
1.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 15.8% |
18.6% |
41.6% |
0.0% |
31,836.0% |
14,386.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.4 |
4.1 |
4.2 |
3.6 |
4.9 |
5.8 |
0.0 |
0.0 |
|
| Current Ratio | | 4.5 |
4.1 |
4.2 |
3.7 |
4.9 |
5.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,521.6 |
3,433.0 |
3,711.8 |
2,984.3 |
2,160.0 |
1,979.3 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 71.4 |
76.2 |
79.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 33.1 |
37.3 |
40.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 75.9% |
69.6% |
64.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 3,992.6 |
3,998.4 |
4,467.0 |
3,257.7 |
2,769.9 |
2,455.1 |
0.0 |
0.0 |
|
| Net working capital % | | 59.0% |
52.8% |
49.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 752 |
842 |
1,004 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | -64 |
-22 |
73 |
-14 |
-91 |
-63 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -47 |
3 |
98 |
12 |
-67 |
-46 |
0 |
0 |
|
| EBIT / employee | | -64 |
-22 |
73 |
-14 |
-91 |
-63 |
0 |
0 |
|
| Net earnings / employee | | -51 |
-24 |
56 |
-13 |
-88 |
-57 |
0 |
0 |
|
|