|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
1.3% |
2.1% |
0.7% |
1.3% |
5.2% |
5.2% |
|
| Credit score (0-100) | | 0 |
0 |
79 |
65 |
93 |
75 |
17 |
17 |
|
| Credit rating | | N/A |
N/A |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
179.6 |
0.7 |
1,026.1 |
120.3 |
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 |
1,293 |
3,532 |
5,812 |
5,551 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
618 |
1,010 |
2,881 |
1,939 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-49.0 |
-990 |
848 |
-93.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
-264.3 |
-1,329.7 |
623.4 |
-280.5 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
-206.6 |
-1,037.8 |
526.9 |
-220.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-264 |
-1,330 |
623 |
-281 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
136 |
75.0 |
0.0 |
148 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
14,793 |
9,356 |
9,883 |
9,662 |
9,512 |
9,512 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
5,038 |
4,315 |
2,576 |
1,731 |
3,854 |
3,854 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
25,025 |
19,679 |
18,177 |
16,338 |
13,366 |
13,366 |
|
|
| Net Debt | | 0.0 |
0.0 |
4,920 |
3,446 |
2,576 |
1,412 |
3,854 |
3,854 |
|
|
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 |
1,293 |
3,532 |
5,812 |
5,551 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
173.1% |
64.6% |
-4.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
2 |
5 |
5 |
7 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
150.0% |
0.0% |
40.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0 |
0 |
25,025 |
19,679 |
18,177 |
16,338 |
13,366 |
13,366 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
-21.4% |
-7.6% |
-10.1% |
-18.2% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
617.6 |
1,009.6 |
2,848.2 |
1,939.3 |
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 |
18,803 |
-3,962 |
-4,141 |
-3,918 |
-148 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
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% |
-3.8% |
-28.0% |
14.6% |
-1.7% |
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 % | | 0.0% |
0.0% |
-0.2% |
-4.4% |
4.5% |
-0.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
-0.2% |
-4.8% |
4.7% |
-0.4% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
-1.4% |
-8.6% |
5.5% |
-2.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
0.0% |
60.3% |
47.5% |
64.7% |
71.6% |
71.2% |
71.2% |
|
| 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, % | | 0.0% |
0.0% |
796.6% |
341.3% |
89.4% |
72.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
34.1% |
46.1% |
26.1% |
17.9% |
40.5% |
40.5% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
8.5% |
7.3% |
6.7% |
9.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
4.0 |
0.4 |
15.4 |
132.7 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
2.9 |
0.6 |
17.2 |
168.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
117.7 |
869.7 |
0.0 |
319.1 |
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 | | 0.0 |
0.0 |
3,618.5 |
-1,469.4 |
2,563.4 |
2,706.3 |
-1,927.0 |
-1,927.0 |
|
| 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 |
309 |
202 |
570 |
277 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
309 |
202 |
576 |
277 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-25 |
-198 |
170 |
-13 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-103 |
-208 |
105 |
-31 |
0 |
0 |
|
|