|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.9% |
0.9% |
|
| Bankruptcy risk | | 3.7% |
1.9% |
1.3% |
1.1% |
1.0% |
1.5% |
6.3% |
6.2% |
|
| Credit score (0-100) | | 54 |
70 |
79 |
82 |
86 |
75 |
12 |
13 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.7 |
41.8 |
193.4 |
252.2 |
15.4 |
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 | | 436 |
1,153 |
1,364 |
1,511 |
1,567 |
1,823 |
0.0 |
0.0 |
|
| EBITDA | | 436 |
1,153 |
1,364 |
1,511 |
1,567 |
1,823 |
0.0 |
0.0 |
|
| EBIT | | -640 |
164 |
722 |
868 |
915 |
680 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -701.0 |
96.0 |
642.0 |
785.0 |
838.0 |
373.0 |
0.0 |
0.0 |
|
| Net earnings | | -547.0 |
75.0 |
501.0 |
614.0 |
654.0 |
290.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -701 |
96.0 |
642 |
785 |
838 |
373 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,807 |
986 |
5,461 |
2,565 |
7,138 |
22,176 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,746 |
1,821 |
2,102 |
2,491 |
2,915 |
2,972 |
2,847 |
2,847 |
|
| Interest-bearing liabilities | | 3,865 |
3,925 |
3,989 |
4,169 |
5,537 |
9,347 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,261 |
6,264 |
6,880 |
7,579 |
9,225 |
25,865 |
2,847 |
2,847 |
|
|
| Net Debt | | 1,445 |
789 |
2,632 |
-694 |
3,535 |
6,362 |
-2,847 |
-2,847 |
|
|
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 | | 436 |
1,153 |
1,364 |
1,511 |
1,567 |
1,823 |
0.0 |
0.0 |
|
| Gross profit growth | | -86.4% |
164.4% |
18.3% |
10.8% |
3.7% |
16.3% |
-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) | | 6,261 |
6,264 |
6,880 |
7,579 |
9,225 |
25,865 |
2,847 |
2,847 |
|
| Balance sheet change% | | -9.7% |
0.0% |
9.8% |
10.2% |
21.7% |
180.4% |
-89.0% |
0.0% |
|
| Added value | | -640.0 |
164.0 |
722.0 |
868.0 |
915.0 |
679.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -2,740 |
-2,810 |
3,833 |
-3,539 |
3,921 |
13,895 |
-22,176 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -146.8% |
14.2% |
52.9% |
57.4% |
58.4% |
37.3% |
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 % | | -9.7% |
2.6% |
11.0% |
12.0% |
10.9% |
3.9% |
0.0% |
0.0% |
|
| ROI % | | -9.9% |
2.7% |
11.6% |
13.1% |
11.7% |
4.6% |
0.0% |
0.0% |
|
| ROE % | | -25.7% |
4.2% |
25.5% |
26.7% |
24.2% |
9.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 27.9% |
29.1% |
30.6% |
32.9% |
31.6% |
11.5% |
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, % | | 331.4% |
68.4% |
193.0% |
-45.9% |
225.6% |
349.1% |
0.0% |
0.0% |
|
| Gearing % | | 221.4% |
215.5% |
189.8% |
167.4% |
189.9% |
314.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.6% |
1.7% |
2.0% |
2.0% |
1.6% |
4.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.9 |
1.3 |
0.3 |
1.1 |
0.4 |
0.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.9 |
1.3 |
0.3 |
1.1 |
0.4 |
0.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,420.0 |
3,136.0 |
1,357.0 |
4,863.0 |
2,002.0 |
2,984.8 |
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 | | -607.0 |
1,310.0 |
-2,802.0 |
314.0 |
-3,728.0 |
-6,960.1 |
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 |
|
|