|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
| Bankruptcy risk | | 0.8% |
0.9% |
0.8% |
1.0% |
0.7% |
0.6% |
6.7% |
6.7% |
|
| Credit score (0-100) | | 92 |
88 |
90 |
85 |
94 |
97 |
11 |
11 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 1,119.4 |
929.9 |
1,129.5 |
842.4 |
1,365.8 |
1,591.2 |
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 | | -6.1 |
-6.7 |
-7.3 |
-10.4 |
-8.8 |
-9.5 |
0.0 |
0.0 |
|
| EBITDA | | -6.1 |
-6.7 |
-7.3 |
-10.4 |
-8.8 |
-62.6 |
0.0 |
0.0 |
|
| EBIT | | -6.1 |
-6.7 |
-7.3 |
-10.4 |
-8.8 |
-62.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 226.2 |
62.4 |
178.3 |
103.8 |
578.6 |
1,431.5 |
0.0 |
0.0 |
|
| Net earnings | | 228.1 |
66.6 |
178.2 |
112.1 |
588.5 |
1,416.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 226 |
62.4 |
178 |
104 |
579 |
1,432 |
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 | | 12,705 |
12,666 |
12,737 |
12,738 |
13,214 |
14,516 |
10,325 |
10,325 |
|
| Interest-bearing liabilities | | 0.0 |
128 |
350 |
572 |
134 |
48.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 12,710 |
12,800 |
13,091 |
13,317 |
13,354 |
14,590 |
10,325 |
10,325 |
|
|
| Net Debt | | -3,119 |
-2,983 |
-2,749 |
-2,725 |
-3,128 |
-3,926 |
-10,325 |
-10,325 |
|
|
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 | | -6.1 |
-6.7 |
-7.3 |
-10.4 |
-8.8 |
-9.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 4.7% |
-9.0% |
-8.6% |
-42.9% |
15.6% |
-8.8% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
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) | | 12,710 |
12,800 |
13,091 |
13,317 |
13,354 |
14,590 |
10,325 |
10,325 |
|
| Balance sheet change% | | 1.0% |
0.7% |
2.3% |
1.7% |
0.3% |
9.3% |
-29.2% |
0.0% |
|
| Added value | | -6.1 |
-6.7 |
-7.3 |
-10.4 |
-8.8 |
-62.6 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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% |
657.9% |
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 % | | 1.8% |
0.6% |
1.6% |
1.1% |
4.7% |
10.3% |
0.0% |
0.0% |
|
| ROI % | | 1.8% |
0.6% |
1.6% |
1.1% |
4.7% |
10.3% |
0.0% |
0.0% |
|
| ROE % | | 1.8% |
0.5% |
1.4% |
0.9% |
4.5% |
10.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 100.0% |
99.0% |
97.3% |
95.7% |
98.9% |
99.5% |
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, % | | 50,915.8% |
44,696.9% |
37,921.3% |
26,298.1% |
35,750.3% |
6,267.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
1.0% |
2.7% |
4.5% |
1.0% |
0.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
13.1% |
13.3% |
9.7% |
13.9% |
4.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 633.1 |
23.8 |
9.2 |
5.8 |
23.3 |
69.1 |
0.0 |
0.0 |
|
| Current Ratio | | 633.1 |
23.8 |
9.2 |
5.8 |
23.3 |
69.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,118.6 |
3,111.5 |
3,099.2 |
3,297.1 |
3,262.1 |
3,974.0 |
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 | | 3,160.3 |
3,045.7 |
2,903.4 |
2,790.2 |
3,132.1 |
5,013.7 |
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 |
-63 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-63 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-63 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
1,417 |
0 |
0 |
|
|