|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.8% |
3.8% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
2.0% |
1.1% |
0.9% |
2.5% |
12.1% |
11.9% |
|
| Credit score (0-100) | | 0 |
0 |
68 |
82 |
90 |
62 |
4 |
4 |
|
| Credit rating | | N/A |
N/A |
BBB |
BBB |
A |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
430.0 |
550.2 |
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 | | 0.0 |
0.0 |
62.8 |
2,347 |
886 |
1,281 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
62.8 |
2,347 |
886 |
1,281 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
62.8 |
8,178 |
730 |
-988 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
57.7 |
7,882.8 |
568.9 |
-1,186.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
44.9 |
6,148.6 |
443.7 |
-925.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
57.7 |
7,883 |
569 |
-1,186 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
15,134 |
22,500 |
22,500 |
21,097 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
94.9 |
6,244 |
6,687 |
5,762 |
4,712 |
4,712 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
32,888 |
18,982 |
13,862 |
14,307 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
22,074 |
28,552 |
22,881 |
21,451 |
4,712 |
4,712 |
|
|
| Net Debt | | 0.0 |
0.0 |
28,938 |
15,025 |
13,841 |
14,263 |
-4,712 |
-4,712 |
|
|
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 |
62.8 |
2,347 |
886 |
1,281 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
3,636.6% |
-62.2% |
44.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
0 |
22,074 |
28,552 |
22,881 |
21,451 |
4,712 |
4,712 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
29.3% |
-19.9% |
-6.2% |
-78.0% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
62.8 |
8,178.5 |
729.7 |
-988.3 |
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 |
15,134 |
7,366 |
0 |
-1,403 |
-21,097 |
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 |
3.0 |
-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% |
100.0% |
348.4% |
82.3% |
-77.2% |
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% |
0.3% |
32.3% |
2.8% |
-4.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
0.3% |
35.7% |
3.0% |
-4.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
47.3% |
194.0% |
6.9% |
-14.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
0.0% |
0.4% |
21.9% |
29.2% |
26.9% |
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, % | | 0.0% |
0.0% |
46,061.3% |
640.0% |
1,561.6% |
1,113.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
34,662.0% |
304.0% |
207.3% |
248.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
1.1% |
1.0% |
1.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
0.5 |
0.5 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
0.8 |
0.8 |
0.3 |
0.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
3,950.0 |
3,956.9 |
20.9 |
44.2 |
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 |
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 |
-1,357.7 |
-1,419.0 |
-1,127.1 |
-658.4 |
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 |
63 |
8,178 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
63 |
2,347 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
63 |
8,178 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
45 |
6,149 |
0 |
0 |
0 |
0 |
|
|