|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.1% |
2.4% |
3.9% |
4.6% |
3.8% |
5.5% |
9.1% |
9.1% |
|
| Credit score (0-100) | | 87 |
65 |
50 |
44 |
50 |
40 |
27 |
27 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 459.7 |
0.1 |
0.0 |
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 | | -11.7 |
-0.9 |
-0.7 |
-0.1 |
-2.4 |
-0.0 |
0.0 |
0.0 |
|
| EBITDA | | -11.7 |
-0.9 |
-0.7 |
-0.1 |
-2.4 |
-0.0 |
0.0 |
0.0 |
|
| EBIT | | -11.7 |
-0.9 |
-0.7 |
-0.1 |
-2.4 |
-0.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 464.2 |
-39.1 |
-138.5 |
2,912.5 |
291.8 |
1,088.1 |
0.0 |
0.0 |
|
| Net earnings | | 362.1 |
-30.5 |
-161.5 |
2,271.8 |
227.6 |
848.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 464 |
-39.1 |
-139 |
2,913 |
292 |
1,088 |
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 | | 9,718 |
9,688 |
9,526 |
11,798 |
12,025 |
12,874 |
5,990 |
5,990 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,738 |
9,688 |
9,526 |
11,798 |
12,025 |
12,874 |
5,990 |
5,990 |
|
|
| Net Debt | | -9,488 |
-9,385 |
-9,396 |
-9,922 |
-11,728 |
-12,858 |
-5,990 |
-5,990 |
|
|
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 | | -11.7 |
-0.9 |
-0.7 |
-0.1 |
-2.4 |
-0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | -1,800.8% |
92.2% |
19.8% |
91.7% |
-3,809.8% |
100.0% |
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) | | 9,738 |
9,688 |
9,526 |
11,798 |
12,025 |
12,874 |
5,990 |
5,990 |
|
| Balance sheet change% | | 2.8% |
-0.5% |
-1.7% |
23.8% |
1.9% |
7.1% |
-53.5% |
0.0% |
|
| Added value | | -11.7 |
-0.9 |
-0.7 |
-0.1 |
-2.4 |
-0.0 |
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% |
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 % | | 8.2% |
6.9% |
2.6% |
27.4% |
3.3% |
8.8% |
0.0% |
0.0% |
|
| ROI % | | 8.2% |
6.9% |
2.6% |
27.4% |
3.3% |
8.8% |
0.0% |
0.0% |
|
| ROE % | | 3.8% |
-0.3% |
-1.7% |
21.3% |
1.9% |
6.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.8% |
100.0% |
100.0% |
100.0% |
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, % | | 81,296.2% |
1,030,175.5% |
1,285,379.5% |
16,265,719.7% |
491,722.8% |
1,285,816,000.0% |
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 | | 476.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 476.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 9,488.1 |
9,384.9 |
9,396.1 |
9,922.1 |
11,727.6 |
12,858.2 |
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) | | 336.2 |
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 | | 1,212.6 |
1,614.3 |
1,253.7 |
1,986.6 |
1,547.1 |
210.6 |
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 |
|
|