|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.3% |
0.3% |
|
| Bankruptcy risk | | 2.5% |
2.5% |
2.2% |
1.6% |
1.9% |
2.4% |
5.7% |
5.6% |
|
| Credit score (0-100) | | 64 |
63 |
65 |
73 |
70 |
63 |
15 |
15 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.1 |
10.8 |
1.5 |
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 | | 149 |
104 |
37.5 |
125 |
193 |
138 |
0.0 |
0.0 |
|
| EBITDA | | 149 |
104 |
37.5 |
125 |
193 |
138 |
0.0 |
0.0 |
|
| EBIT | | 149 |
35.4 |
-30.9 |
90.5 |
191 |
138 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 11.0 |
226.9 |
326.6 |
425.2 |
17.1 |
-162.9 |
0.0 |
0.0 |
|
| Net earnings | | 11.0 |
226.9 |
326.6 |
407.1 |
-23.0 |
-189.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 11.0 |
227 |
327 |
425 |
17.1 |
-163 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,820 |
4,217 |
4,241 |
4,143 |
4,461 |
4,604 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,955 |
4,182 |
4,509 |
4,916 |
4,893 |
4,703 |
3,273 |
3,273 |
|
| Interest-bearing liabilities | | 594 |
725 |
808 |
778 |
1,152 |
802 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,992 |
5,396 |
5,840 |
6,159 |
6,232 |
5,705 |
3,273 |
3,273 |
|
|
| Net Debt | | 574 |
717 |
744 |
639 |
1,094 |
680 |
-3,273 |
-3,273 |
|
|
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 | | 149 |
104 |
37.5 |
125 |
193 |
138 |
0.0 |
0.0 |
|
| Gross profit growth | | 86.9% |
-30.4% |
-63.9% |
232.3% |
54.9% |
-28.6% |
-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) | | 4,992 |
5,396 |
5,840 |
6,159 |
6,232 |
5,705 |
3,273 |
3,273 |
|
| Balance sheet change% | | 4.7% |
8.1% |
8.2% |
5.5% |
1.2% |
-8.4% |
-42.6% |
0.0% |
|
| Added value | | 149.2 |
35.4 |
-30.9 |
90.5 |
190.6 |
138.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 869 |
329 |
-44 |
-132 |
315 |
143 |
-4,604 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
-1.0 |
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% |
34.1% |
-82.2% |
72.6% |
98.7% |
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 % | | 0.4% |
4.4% |
5.9% |
7.2% |
0.4% |
-2.4% |
0.0% |
0.0% |
|
| ROI % | | 0.4% |
4.7% |
6.3% |
7.7% |
0.4% |
-2.4% |
0.0% |
0.0% |
|
| ROE % | | 0.3% |
5.6% |
7.5% |
8.6% |
-0.5% |
-3.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 79.2% |
77.5% |
77.4% |
79.8% |
78.5% |
82.4% |
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, % | | 384.5% |
690.4% |
1,981.7% |
512.6% |
566.1% |
493.0% |
0.0% |
0.0% |
|
| Gearing % | | 15.0% |
17.3% |
17.9% |
15.8% |
23.5% |
17.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.4% |
0.3% |
0.8% |
1.0% |
0.9% |
1.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.0 |
0.1 |
0.2 |
0.1 |
0.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.5 |
0.0 |
0.1 |
0.2 |
0.1 |
0.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 20.8 |
7.8 |
64.6 |
138.6 |
58.3 |
121.4 |
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 | | -188.1 |
-406.7 |
-629.8 |
-489.5 |
-700.5 |
-280.5 |
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 |
|
|