|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.6% |
1.4% |
1.7% |
1.6% |
0.6% |
1.8% |
5.3% |
5.3% |
|
| Credit score (0-100) | | 76 |
79 |
72 |
72 |
96 |
67 |
16 |
16 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 7.0 |
38.3 |
3.4 |
5.6 |
389.5 |
1.9 |
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
-10.0 |
-9.8 |
0.0 |
0.0 |
|
| EBITDA | | -8.1 |
-8.1 |
-25.6 |
-10.2 |
-10.0 |
-9.8 |
0.0 |
0.0 |
|
| EBIT | | -8.1 |
-8.1 |
-25.6 |
-10.2 |
-10.0 |
-9.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,015.6 |
433.7 |
6.1 |
685.2 |
798.8 |
277.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,015.6 |
433.7 |
6.1 |
685.2 |
798.8 |
277.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,016 |
434 |
6.1 |
685 |
799 |
277 |
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 | | 4,060 |
4,043 |
3,749 |
3,504 |
4,112 |
3,789 |
3,207 |
3,207 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,068 |
4,051 |
3,769 |
3,542 |
4,151 |
3,829 |
3,207 |
3,207 |
|
|
| Net Debt | | -3.3 |
-162 |
-0.1 |
-2.0 |
-30.6 |
-39.6 |
-3,207 |
-3,207 |
|
|
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
-10.0 |
-9.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
2.5% |
0.0% |
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) | | 4,068 |
4,051 |
3,769 |
3,542 |
4,151 |
3,829 |
3,207 |
3,207 |
|
| Balance sheet change% | | 0.0% |
-0.4% |
-7.0% |
-6.0% |
17.2% |
-7.8% |
-16.2% |
0.0% |
|
| Added value | | -8.1 |
-8.1 |
-25.6 |
-10.2 |
-10.0 |
-9.8 |
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 (%) | | 0.0% |
0.0% |
0.0% |
0.0% |
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 % | | 25.0% |
10.8% |
0.2% |
18.9% |
20.9% |
7.0% |
0.0% |
0.0% |
|
| ROI % | | 25.1% |
10.8% |
0.2% |
19.0% |
21.1% |
7.1% |
0.0% |
0.0% |
|
| ROE % | | 25.0% |
10.7% |
0.2% |
18.9% |
21.0% |
7.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.8% |
99.8% |
99.5% |
98.9% |
99.1% |
99.0% |
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, % | | 41.1% |
1,988.0% |
0.4% |
19.3% |
306.2% |
405.7% |
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 | | 0.4 |
19.9 |
23.1 |
0.1 |
17.0 |
1.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.4 |
19.9 |
23.1 |
0.1 |
17.0 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3.3 |
161.5 |
0.1 |
2.0 |
30.6 |
39.6 |
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 | | -4.8 |
153.4 |
444.9 |
-36.2 |
612.3 |
0.4 |
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 |
|
|