|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 2.0% |
1.4% |
0.9% |
0.8% |
1.9% |
1.3% |
8.9% |
8.9% |
|
| Credit score (0-100) | | 70 |
79 |
88 |
90 |
69 |
79 |
28 |
28 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.4 |
30.6 |
315.5 |
599.1 |
1.7 |
92.2 |
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 | | -42.0 |
-5.0 |
-6.0 |
-7.0 |
-11.0 |
-17.5 |
0.0 |
0.0 |
|
| EBITDA | | -42.0 |
-5.0 |
0.0 |
-7.0 |
-11.0 |
-17.5 |
0.0 |
0.0 |
|
| EBIT | | -42.0 |
-5.0 |
0.0 |
-7.0 |
-11.0 |
-17.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,447.0 |
28.0 |
759.0 |
2,703.0 |
-529.0 |
-92.3 |
0.0 |
0.0 |
|
| Net earnings | | 2,447.0 |
27.0 |
752.0 |
2,599.0 |
-548.0 |
-92.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,447 |
28.0 |
759 |
2,703 |
-529 |
-92.3 |
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 | | 3,356 |
3,275 |
3,917 |
6,404 |
5,741 |
5,329 |
4,954 |
4,954 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,358 |
3,277 |
3,926 |
6,483 |
5,743 |
5,331 |
4,954 |
4,954 |
|
|
| Net Debt | | -2,076 |
-2,034 |
-2,165 |
-2,457 |
-2,555 |
-2,223 |
-4,954 |
-4,954 |
|
|
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 | | -42.0 |
-5.0 |
-6.0 |
-7.0 |
-11.0 |
-17.5 |
0.0 |
0.0 |
|
| Gross profit growth | | -740.0% |
88.1% |
-20.0% |
-16.7% |
-57.1% |
-58.9% |
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) | | 3,358 |
3,277 |
3,926 |
6,483 |
5,743 |
5,331 |
4,954 |
4,954 |
|
| Balance sheet change% | | 230.5% |
-2.4% |
19.8% |
65.1% |
-11.4% |
-7.2% |
-7.1% |
0.0% |
|
| Added value | | -42.0 |
-5.0 |
0.0 |
-7.0 |
-11.0 |
-17.5 |
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 |
0.0 |
-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 (%) | | 100.0% |
100.0% |
0.0% |
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 % | | 111.9% |
2.4% |
21.1% |
52.9% |
-5.3% |
-0.1% |
0.0% |
0.0% |
|
| ROI % | | 112.0% |
2.4% |
21.1% |
53.3% |
-5.4% |
-0.1% |
0.0% |
0.0% |
|
| ROE % | | 112.0% |
0.8% |
20.9% |
50.4% |
-9.0% |
-1.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.9% |
99.9% |
99.8% |
98.8% |
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, % | | 4,942.9% |
40,680.0% |
0.0% |
35,100.0% |
23,227.3% |
12,719.4% |
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 | | 1,038.0 |
1,023.0 |
240.6 |
31.1 |
1,391.5 |
1,227.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1,038.0 |
1,023.0 |
240.6 |
31.1 |
1,391.5 |
1,227.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,076.0 |
2,034.0 |
2,165.0 |
2,457.0 |
2,555.0 |
2,223.1 |
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 | | 2,074.0 |
2,044.0 |
1,961.0 |
2,183.0 |
2,781.0 |
2,452.2 |
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 |
|
|