|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 3.7% |
2.4% |
2.4% |
3.0% |
2.0% |
1.7% |
13.4% |
13.4% |
|
 | Credit score (0-100) | | 54 |
65 |
63 |
56 |
68 |
71 |
17 |
17 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.4 |
2.7 |
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 | | -7.0 |
-6.0 |
-6.0 |
-7.0 |
-7.0 |
-6.0 |
0.0 |
0.0 |
|
 | EBITDA | | -7.0 |
-6.0 |
-6.0 |
-7.0 |
-7.0 |
-6.0 |
0.0 |
0.0 |
|
 | EBIT | | -7.0 |
-6.0 |
-6.0 |
-7.0 |
-7.0 |
-6.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 568.0 |
241.0 |
312.0 |
1,009.0 |
651.0 |
835.5 |
0.0 |
0.0 |
|
 | Net earnings | | 568.0 |
241.0 |
312.0 |
1,009.0 |
651.0 |
835.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 568 |
241 |
312 |
1,009 |
651 |
836 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 890 |
1,023 |
1,224 |
2,120 |
2,656 |
3,374 |
725 |
725 |
|
 | Interest-bearing liabilities | | 285 |
121 |
111 |
80.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,181 |
1,179 |
1,340 |
2,205 |
2,661 |
3,379 |
725 |
725 |
|
|
 | Net Debt | | 278 |
70.0 |
107 |
69.0 |
-308 |
-509 |
-725 |
-725 |
|
|
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 | | -7.0 |
-6.0 |
-6.0 |
-7.0 |
-7.0 |
-6.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -40.0% |
14.3% |
0.0% |
-16.7% |
0.0% |
15.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | -100.0% |
0.0% |
0.0% |
0.0% |
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) | | 1,181 |
1,179 |
1,340 |
2,205 |
2,661 |
3,379 |
725 |
725 |
|
 | Balance sheet change% | | 30.6% |
-0.2% |
13.7% |
64.6% |
20.7% |
27.0% |
-78.5% |
0.0% |
|
 | Added value | | -7.0 |
-6.0 |
-6.0 |
-7.0 |
-7.0 |
-6.0 |
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 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
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 % | | 55.7% |
21.0% |
25.1% |
57.2% |
26.8% |
27.7% |
0.0% |
0.0% |
|
 | ROI % | | 56.7% |
21.4% |
25.5% |
57.3% |
26.9% |
27.7% |
0.0% |
0.0% |
|
 | ROE % | | 86.3% |
25.2% |
27.8% |
60.3% |
27.3% |
27.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 75.4% |
86.8% |
91.3% |
96.1% |
99.8% |
99.9% |
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, % | | -3,971.4% |
-1,166.7% |
-1,783.3% |
-985.7% |
4,400.0% |
8,550.0% |
0.0% |
0.0% |
|
 | Gearing % | | 32.0% |
11.8% |
9.1% |
3.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.6% |
3.4% |
3.4% |
4.2% |
2.5% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.3 |
0.0 |
0.1 |
61.6 |
101.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.3 |
0.0 |
0.1 |
61.6 |
101.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 7.0 |
51.0 |
4.0 |
11.0 |
308.0 |
508.7 |
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 | | -283.0 |
-104.0 |
-112.0 |
-74.0 |
303.0 |
503.7 |
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 | | 0 |
0 |
0 |
0 |
-7 |
-6 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
-7 |
-6 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
-7 |
-6 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
651 |
836 |
0 |
0 |
|
|