|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.6% |
|
| Bankruptcy risk | | 3.4% |
7.7% |
12.1% |
27.3% |
20.8% |
21.5% |
15.4% |
14.5% |
|
| Credit score (0-100) | | 56 |
33 |
21 |
2 |
4 |
4 |
12 |
3 |
|
| Credit rating | | BB |
B |
B |
C |
C |
C |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
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 | | 979 |
1,388 |
-47.5 |
-39.3 |
-13.6 |
-11.8 |
0.0 |
0.0 |
|
| EBITDA | | 736 |
1,147 |
-47.7 |
-39.3 |
-13.6 |
-11.8 |
0.0 |
0.0 |
|
| EBIT | | 683 |
1,131 |
-47.7 |
-39.3 |
-13.6 |
-11.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 631.6 |
1,101.2 |
-28.0 |
-56.7 |
-32.8 |
-64.0 |
0.0 |
0.0 |
|
| Net earnings | | 613.3 |
858.9 |
-21.9 |
-44.3 |
-25.6 |
-49.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 632 |
1,101 |
-28.0 |
-56.7 |
-32.8 |
-64.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 16.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 172 |
1,031 |
209 |
165 |
139 |
89.4 |
-35.6 |
-35.6 |
|
| Interest-bearing liabilities | | 1,138 |
345 |
1,459 |
0.0 |
0.0 |
0.0 |
35.6 |
35.6 |
|
| Balance sheet total (assets) | | 1,631 |
1,722 |
1,688 |
177 |
147 |
97.4 |
0.0 |
0.0 |
|
|
| Net Debt | | 639 |
-410 |
-209 |
-144 |
-110 |
-60.2 |
35.6 |
35.6 |
|
|
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 | | 979 |
1,388 |
-47.5 |
-39.3 |
-13.6 |
-11.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 405.4% |
41.8% |
0.0% |
17.4% |
65.4% |
13.2% |
0.0% |
0.0% |
|
| Employees | | 0 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-100.0% |
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) | | 1,631 |
1,722 |
1,688 |
177 |
147 |
97 |
0 |
0 |
|
| Balance sheet change% | | 57.3% |
5.5% |
-2.0% |
-89.5% |
-16.9% |
-33.9% |
-100.0% |
0.0% |
|
| Added value | | 683.1 |
1,131.3 |
-47.7 |
-39.3 |
-13.6 |
-11.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -89 |
-32 |
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 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 69.8% |
81.5% |
100.5% |
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 % | | 44.0% |
67.7% |
1.3% |
-4.2% |
-8.4% |
-9.6% |
0.0% |
0.0% |
|
| ROI % | | 57.5% |
84.5% |
1.4% |
-4.3% |
-8.9% |
-10.3% |
0.0% |
0.0% |
|
| ROE % | | 101.5% |
142.8% |
-3.5% |
-23.7% |
-16.8% |
-43.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 22.8% |
71.5% |
24.2% |
93.1% |
94.6% |
91.8% |
-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, % | | 86.8% |
-35.8% |
436.9% |
367.0% |
806.4% |
510.0% |
0.0% |
0.0% |
|
| Gearing % | | 661.4% |
33.5% |
697.4% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.7% |
4.5% |
5.5% |
2.4% |
349,654.5% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
3.5 |
1.3 |
14.5 |
18.4 |
12.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
3.5 |
1.3 |
14.5 |
18.4 |
12.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 499.6 |
755.6 |
1,667.4 |
144.1 |
109.7 |
60.2 |
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) | | 0.0 |
0.0 |
0.0 |
111.5 |
214.7 |
247.2 |
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 | | 356.0 |
1,231.0 |
409.2 |
164.9 |
31.8 |
33.7 |
-17.8 |
-17.8 |
|
| 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 |
1,131 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
1,147 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
1,131 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
859 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|