|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 13.4% |
13.3% |
16.4% |
13.3% |
16.4% |
8.6% |
6.9% |
6.8% |
|
| Credit score (0-100) | | 18 |
18 |
11 |
16 |
10 |
28 |
11 |
11 |
|
| Credit rating | | B |
B |
B |
B |
B |
B |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 234 |
537 |
990 |
1,276 |
2,178 |
4,104 |
0.0 |
0.0 |
|
| EBITDA | | -4.6 |
46.7 |
844 |
821 |
1,451 |
3,210 |
0.0 |
0.0 |
|
| EBIT | | -4.6 |
46.7 |
844 |
821 |
1,451 |
3,210 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -4.6 |
46.7 |
840.7 |
806.3 |
1,443.3 |
3,218.4 |
0.0 |
0.0 |
|
| Net earnings | | -4.6 |
35.9 |
657.5 |
627.2 |
1,125.7 |
2,508.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -4.6 |
46.7 |
841 |
806 |
1,443 |
3,218 |
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 | | 229 |
267 |
450 |
964 |
1,740 |
3,838 |
798 |
798 |
|
| Interest-bearing liabilities | | 146 |
202 |
3.1 |
3.1 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 520 |
507 |
787 |
1,086 |
1,950 |
5,520 |
798 |
798 |
|
|
| Net Debt | | -278 |
-181 |
-784 |
-1,008 |
-1,901 |
-5,034 |
-798 |
-798 |
|
|
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 | | 234 |
537 |
990 |
1,276 |
2,178 |
4,104 |
0.0 |
0.0 |
|
| Gross profit growth | | 33.9% |
129.1% |
84.5% |
28.9% |
70.7% |
88.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
2 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-50.0% |
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) | | 520 |
507 |
787 |
1,086 |
1,950 |
5,520 |
798 |
798 |
|
| Balance sheet change% | | 15.5% |
-2.5% |
55.2% |
37.9% |
79.6% |
183.0% |
-85.5% |
0.0% |
|
| Added value | | -4.6 |
46.7 |
843.9 |
821.2 |
1,451.1 |
3,210.3 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -2.0% |
8.7% |
85.3% |
64.4% |
66.6% |
78.2% |
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 % | | -0.9% |
9.1% |
130.4% |
87.7% |
95.6% |
86.2% |
0.0% |
0.0% |
|
| ROI % | | -1.3% |
11.1% |
183.1% |
115.7% |
107.2% |
115.4% |
0.0% |
0.0% |
|
| ROE % | | -2.0% |
14.5% |
183.3% |
88.7% |
83.3% |
89.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 43.9% |
52.7% |
57.1% |
88.8% |
89.2% |
69.5% |
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, % | | 6,061.5% |
-388.7% |
-92.9% |
-122.7% |
-131.0% |
-156.8% |
0.0% |
0.0% |
|
| Gearing % | | 63.9% |
75.4% |
0.7% |
0.3% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
3.2% |
481.2% |
503.5% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.8 |
2.1 |
2.3 |
8.9 |
9.3 |
3.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
2.1 |
2.3 |
8.9 |
9.3 |
3.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 424.3 |
383.0 |
787.3 |
1,010.8 |
1,900.9 |
5,034.0 |
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 | | 228.6 |
267.4 |
449.8 |
964.0 |
1,739.7 |
3,838.1 |
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 |
23 |
844 |
821 |
1,451 |
3,210 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
23 |
844 |
821 |
1,451 |
3,210 |
0 |
0 |
|
| EBIT / employee | | 0 |
23 |
844 |
821 |
1,451 |
3,210 |
0 |
0 |
|
| Net earnings / employee | | 0 |
18 |
657 |
627 |
1,126 |
2,508 |
0 |
0 |
|
|