|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 3.4% |
2.3% |
3.1% |
1.7% |
1.4% |
1.3% |
6.8% |
6.6% |
|
| Credit score (0-100) | | 55 |
66 |
56 |
70 |
77 |
77 |
11 |
12 |
|
| Credit rating | | BB |
BBB |
BB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.1 |
0.0 |
2.5 |
24.0 |
87.3 |
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 | | 2,975 |
2,939 |
2,052 |
2,503 |
3,037 |
3,131 |
0.0 |
0.0 |
|
| EBITDA | | 300 |
250 |
177 |
439 |
876 |
1,245 |
0.0 |
0.0 |
|
| EBIT | | 143 |
-13.6 |
-64.0 |
204 |
772 |
1,149 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 39.9 |
-91.0 |
-105.3 |
179.9 |
709.4 |
1,138.3 |
0.0 |
0.0 |
|
| Net earnings | | 29.2 |
-72.6 |
-88.3 |
145.7 |
551.6 |
885.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 39.9 |
-91.0 |
-105 |
180 |
709 |
1,138 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 778 |
740 |
634 |
253 |
289 |
528 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,125 |
2,052 |
1,964 |
2,110 |
2,061 |
2,347 |
1,007 |
1,007 |
|
| Interest-bearing liabilities | | 84.6 |
1,075 |
374 |
0.0 |
588 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,931 |
4,367 |
3,913 |
3,290 |
5,855 |
5,533 |
1,007 |
1,007 |
|
|
| Net Debt | | -895 |
1,049 |
349 |
-744 |
-1,368 |
-2,980 |
-1,007 |
-1,007 |
|
|
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 | | 2,975 |
2,939 |
2,052 |
2,503 |
3,037 |
3,131 |
0.0 |
0.0 |
|
| Gross profit growth | | 26.7% |
-1.2% |
-30.2% |
22.0% |
21.3% |
3.1% |
-100.0% |
0.0% |
|
| Employees | | 7 |
7 |
5 |
4 |
4 |
3 |
0 |
0 |
|
| Employee growth % | | 16.7% |
0.0% |
-28.6% |
-20.0% |
0.0% |
-25.0% |
-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) | | 5,931 |
4,367 |
3,913 |
3,290 |
5,855 |
5,533 |
1,007 |
1,007 |
|
| Balance sheet change% | | 27.3% |
-26.4% |
-10.4% |
-15.9% |
77.9% |
-5.5% |
-81.8% |
0.0% |
|
| Added value | | 300.1 |
249.7 |
177.4 |
439.5 |
1,007.6 |
1,244.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -190 |
-301 |
-348 |
-617 |
-68 |
144 |
-528 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
-1.0 |
-2.0 |
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 (%) | | 4.8% |
-0.5% |
-3.1% |
8.1% |
25.4% |
36.7% |
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 % | | 2.7% |
-0.3% |
-1.5% |
5.7% |
17.0% |
20.7% |
0.0% |
0.0% |
|
| ROI % | | 5.6% |
-0.5% |
-2.2% |
8.7% |
30.7% |
43.4% |
0.0% |
0.0% |
|
| ROE % | | 1.4% |
-3.5% |
-4.4% |
7.2% |
26.4% |
40.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 35.8% |
47.0% |
50.2% |
64.1% |
38.1% |
42.4% |
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, % | | -298.3% |
420.2% |
197.0% |
-169.2% |
-156.2% |
-239.4% |
0.0% |
0.0% |
|
| Gearing % | | 4.0% |
52.4% |
19.1% |
0.0% |
28.5% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 125.4% |
13.4% |
5.7% |
12.8% |
22.4% |
13.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
0.7 |
0.9 |
1.7 |
1.5 |
1.5 |
0.0 |
0.0 |
|
| Current Ratio | | 1.5 |
1.7 |
1.8 |
2.7 |
1.6 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 979.8 |
25.5 |
25.0 |
743.8 |
1,956.2 |
2,979.6 |
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 | | 1,662.9 |
1,492.6 |
1,469.4 |
1,916.0 |
1,986.6 |
2,011.5 |
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 | | 43 |
36 |
35 |
110 |
252 |
415 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 43 |
36 |
35 |
110 |
219 |
415 |
0 |
0 |
|
| EBIT / employee | | 20 |
-2 |
-13 |
51 |
193 |
383 |
0 |
0 |
|
| Net earnings / employee | | 4 |
-10 |
-18 |
36 |
138 |
295 |
0 |
0 |
|
|