|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.3% |
1.5% |
0.9% |
1.0% |
1.6% |
1.9% |
7.1% |
7.1% |
|
| Credit score (0-100) | | 81 |
78 |
88 |
85 |
74 |
69 |
10 |
10 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 255.3 |
99.3 |
1,298.1 |
1,263.3 |
31.8 |
4.7 |
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 | | 171 |
146 |
-47.4 |
800 |
-124 |
-63.1 |
0.0 |
0.0 |
|
| EBITDA | | -312 |
-357 |
-688 |
-113 |
-1,050 |
-441 |
0.0 |
0.0 |
|
| EBIT | | -365 |
-370 |
-688 |
-113 |
-1,050 |
-441 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -414.8 |
80.8 |
-281.8 |
2,703.7 |
-4,174.2 |
830.5 |
0.0 |
0.0 |
|
| Net earnings | | -379.1 |
43.1 |
-271.2 |
2,190.8 |
-3,256.1 |
647.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -415 |
80.8 |
-282 |
2,704 |
-4,174 |
831 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,151 |
2,138 |
2,138 |
50.0 |
50.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 18,825 |
18,760 |
18,378 |
20,456 |
17,086 |
17,616 |
14,991 |
14,991 |
|
| Interest-bearing liabilities | | 110 |
5.0 |
819 |
1,572 |
1,326 |
1,177 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 19,269 |
19,138 |
19,503 |
22,497 |
18,457 |
18,828 |
14,991 |
14,991 |
|
|
| Net Debt | | -16,368 |
-16,541 |
-16,085 |
-20,100 |
-15,970 |
-16,587 |
-14,991 |
-14,991 |
|
|
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 | | 171 |
146 |
-47.4 |
800 |
-124 |
-63.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -57.4% |
-14.9% |
0.0% |
0.0% |
0.0% |
49.0% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
2 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
50.0% |
33.3% |
0.0% |
0.0% |
-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) | | 19,269 |
19,138 |
19,503 |
22,497 |
18,457 |
18,828 |
14,991 |
14,991 |
|
| Balance sheet change% | | -2.6% |
-0.7% |
1.9% |
15.4% |
-18.0% |
2.0% |
-20.4% |
0.0% |
|
| Added value | | -364.8 |
-369.8 |
-688.0 |
-113.3 |
-1,050.0 |
-441.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -105 |
-26 |
0 |
-2,088 |
0 |
-50 |
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 (%) | | -213.2% |
-254.0% |
1,450.8% |
-14.2% |
848.4% |
699.6% |
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 % | | 1.1% |
2.8% |
-0.3% |
14.1% |
-0.8% |
5.4% |
0.0% |
0.0% |
|
| ROI % | | 1.1% |
2.9% |
-0.3% |
14.2% |
-0.8% |
5.4% |
0.0% |
0.0% |
|
| ROE % | | -2.0% |
0.2% |
-1.5% |
11.3% |
-17.3% |
3.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 97.8% |
98.1% |
94.2% |
90.9% |
92.6% |
93.6% |
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, % | | 5,239.6% |
4,636.7% |
2,338.1% |
17,747.7% |
1,520.9% |
3,759.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.6% |
0.0% |
4.5% |
7.7% |
7.8% |
6.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 575.8% |
806.5% |
55.9% |
20.9% |
277.3% |
14.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 82.3 |
181.5 |
20.0 |
11.0 |
13.4 |
15.5 |
0.0 |
0.0 |
|
| Current Ratio | | 78.1 |
160.6 |
20.0 |
11.0 |
13.4 |
15.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 16,478.3 |
16,546.0 |
16,904.3 |
21,672.7 |
17,295.7 |
17,763.9 |
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 | | 5,578.2 |
1,405.4 |
670.4 |
-156.9 |
-61.8 |
-83.7 |
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 | | -365 |
-370 |
-459 |
-57 |
-525 |
-221 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -312 |
-357 |
-459 |
-57 |
-525 |
-221 |
0 |
0 |
|
| EBIT / employee | | -365 |
-370 |
-459 |
-57 |
-525 |
-221 |
0 |
0 |
|
| Net earnings / employee | | -379 |
43 |
-181 |
1,095 |
-1,628 |
324 |
0 |
0 |
|
|