|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 5.1% |
2.4% |
2.1% |
5.7% |
3.4% |
4.4% |
10.3% |
10.3% |
|
| Credit score (0-100) | | 44 |
63 |
65 |
39 |
53 |
21 |
24 |
24 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
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 | | 1,512 |
429 |
811 |
-290 |
4.0 |
297 |
0.0 |
0.0 |
|
| EBITDA | | 1,512 |
429 |
811 |
-290 |
4.0 |
297 |
0.0 |
0.0 |
|
| EBIT | | 1,512 |
429 |
811 |
-290 |
4.0 |
297 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,509.2 |
424.2 |
809.1 |
-293.9 |
1.7 |
296.7 |
0.0 |
0.0 |
|
| Net earnings | | 1,177.2 |
330.9 |
631.2 |
-229.2 |
1.3 |
231.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,509 |
424 |
809 |
-294 |
1.7 |
297 |
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 | | 2,805 |
3,136 |
3,202 |
2,973 |
2,974 |
3,206 |
1,406 |
1,406 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,297 |
3,427 |
3,359 |
3,129 |
2,974 |
3,206 |
1,406 |
1,406 |
|
|
| Net Debt | | -4,189 |
-2,354 |
-2,494 |
-2,252 |
-2,107 |
-2,406 |
-1,406 |
-1,406 |
|
|
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 | | 1,512 |
429 |
811 |
-290 |
4.0 |
297 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-71.6% |
88.9% |
0.0% |
0.0% |
7,363.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,297 |
3,427 |
3,359 |
3,129 |
2,974 |
3,206 |
1,406 |
1,406 |
|
| Balance sheet change% | | 28.6% |
-35.3% |
-2.0% |
-6.8% |
-5.0% |
7.8% |
-56.1% |
0.0% |
|
| Added value | | 1,512.0 |
429.0 |
810.5 |
-290.5 |
4.0 |
296.7 |
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 |
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 |
2.0 |
3.0 |
-1.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 32.1% |
9.8% |
23.9% |
-9.0% |
0.1% |
9.6% |
0.0% |
0.0% |
|
| ROI % | | 68.2% |
14.4% |
25.6% |
-9.4% |
0.1% |
9.6% |
0.0% |
0.0% |
|
| ROE % | | 53.1% |
11.1% |
19.9% |
-7.4% |
0.0% |
7.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 53.0% |
91.5% |
95.3% |
95.0% |
100.0% |
100.0% |
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, % | | -277.1% |
-548.7% |
-307.7% |
775.3% |
-53,000.0% |
-811.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.1 |
11.8 |
21.5 |
20.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
11.8 |
21.5 |
20.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,189.4 |
2,353.8 |
2,494.3 |
2,252.0 |
2,106.7 |
2,406.5 |
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 | | 331.7 |
824.7 |
760.7 |
1,655.8 |
2,071.6 |
2,049.2 |
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 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|