|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 1.7% |
1.6% |
1.6% |
1.7% |
1.6% |
1.2% |
10.9% |
10.9% |
|
| Credit score (0-100) | | 75 |
75 |
73 |
71 |
74 |
82 |
5 |
5 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 16.7 |
25.6 |
20.4 |
13.5 |
30.8 |
459.7 |
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 | | -185 |
-205 |
-170 |
-151 |
-126 |
-150 |
0.0 |
0.0 |
|
| EBITDA | | -320 |
-227 |
-170 |
-151 |
-126 |
-150 |
0.0 |
0.0 |
|
| EBIT | | -350 |
-246 |
-170 |
-151 |
-126 |
-150 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,540.9 |
338.3 |
246.8 |
160.2 |
217.9 |
763.2 |
0.0 |
0.0 |
|
| Net earnings | | -1,521.7 |
297.4 |
228.8 |
132.9 |
189.7 |
698.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,541 |
338 |
247 |
160 |
218 |
763 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 337 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 12,991 |
13,235 |
13,408 |
13,485 |
13,617 |
14,257 |
13,996 |
13,996 |
|
| Interest-bearing liabilities | | 70.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 13,213 |
13,420 |
13,631 |
13,716 |
13,864 |
14,535 |
13,996 |
13,996 |
|
|
| Net Debt | | -10,023 |
-11,897 |
-11,424 |
-12,349 |
-12,588 |
-13,308 |
-13,996 |
-13,996 |
|
|
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 | | -185 |
-205 |
-170 |
-151 |
-126 |
-150 |
0.0 |
0.0 |
|
| Gross profit growth | | -23.1% |
-11.2% |
17.3% |
11.0% |
16.6% |
-19.3% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-100.0% |
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) | | 13,213 |
13,420 |
13,631 |
13,716 |
13,864 |
14,535 |
13,996 |
13,996 |
|
| Balance sheet change% | | -10.1% |
1.6% |
1.6% |
0.6% |
1.1% |
4.8% |
-3.7% |
0.0% |
|
| Added value | | -350.3 |
-245.6 |
-169.8 |
-151.1 |
-126.0 |
-150.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 132 |
-356 |
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 | | -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 (%) | | 189.7% |
119.6% |
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 % | | 0.0% |
2.9% |
2.2% |
2.3% |
3.7% |
5.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
2.9% |
2.2% |
2.3% |
3.8% |
5.6% |
0.0% |
0.0% |
|
| ROE % | | -11.0% |
2.3% |
1.7% |
1.0% |
1.4% |
5.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 98.3% |
98.6% |
98.4% |
98.3% |
98.2% |
98.1% |
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, % | | 3,135.8% |
5,241.2% |
6,726.1% |
8,170.3% |
9,988.4% |
8,849.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4,380.2% |
118.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 48.8 |
67.6 |
55.1 |
57.2 |
54.2 |
50.7 |
0.0 |
0.0 |
|
| Current Ratio | | 48.8 |
67.6 |
55.1 |
57.2 |
54.2 |
50.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 10,093.4 |
11,897.2 |
11,424.0 |
12,349.0 |
12,588.2 |
13,307.5 |
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 | | 3,994.0 |
3,590.5 |
3,321.6 |
3,255.0 |
3,241.8 |
7,142.1 |
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 | | -350 |
-246 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -320 |
-227 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | -350 |
-246 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | -1,522 |
297 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|