|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
|
| Bankruptcy risk | | 0.9% |
0.9% |
0.6% |
2.3% |
0.8% |
1.3% |
10.6% |
9.2% |
|
| Credit score (0-100) | | 91 |
89 |
96 |
64 |
91 |
79 |
22 |
27 |
|
| Credit rating | | A |
A |
AA |
BBB |
AA |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 635.8 |
536.9 |
737.9 |
0.1 |
684.7 |
63.1 |
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 | | 89.5 |
-17.1 |
-5.4 |
-75.9 |
-26.2 |
-21.4 |
0.0 |
0.0 |
|
| EBITDA | | -76.1 |
-183 |
-319 |
-406 |
-356 |
-351 |
0.0 |
0.0 |
|
| EBIT | | -179 |
-286 |
-423 |
-1,362 |
-364 |
-359 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 680.5 |
-139.6 |
462.8 |
-625.8 |
1,126.2 |
-1,347.6 |
0.0 |
0.0 |
|
| Net earnings | | 659.2 |
-117.6 |
469.8 |
-572.7 |
965.0 |
-1,048.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 680 |
-140 |
463 |
-626 |
1,126 |
-1,348 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 994 |
891 |
788 |
525 |
517 |
510 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,332 |
8,162 |
7,931 |
7,303 |
8,212 |
6,163 |
5,669 |
5,669 |
|
| Interest-bearing liabilities | | 128 |
110 |
91.3 |
72.9 |
59.6 |
36.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 8,582 |
8,428 |
8,096 |
7,462 |
8,481 |
6,288 |
5,669 |
5,669 |
|
|
| Net Debt | | -3,820 |
-3,195 |
-6,205 |
-6,767 |
-7,877 |
-5,279 |
-5,669 |
-5,669 |
|
|
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 | | 89.5 |
-17.1 |
-5.4 |
-75.9 |
-26.2 |
-21.4 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
68.4% |
-1,308.6% |
65.5% |
18.3% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
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) | | 8,582 |
8,428 |
8,096 |
7,462 |
8,481 |
6,288 |
5,669 |
5,669 |
|
| Balance sheet change% | | 7.7% |
-1.8% |
-3.9% |
-7.8% |
13.7% |
-25.9% |
-9.8% |
0.0% |
|
| Added value | | -179.4 |
-286.0 |
-422.7 |
-1,362.5 |
-364.0 |
-359.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -207 |
-207 |
-207 |
-1,219 |
-16 |
-16 |
-510 |
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 (%) | | -200.5% |
1,676.4% |
7,844.3% |
1,794.9% |
1,388.5% |
1,677.3% |
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 % | | 8.5% |
7.0% |
5.8% |
-7.9% |
14.2% |
4.7% |
0.0% |
0.0% |
|
| ROI % | | 8.5% |
7.1% |
5.9% |
-8.0% |
14.5% |
4.7% |
0.0% |
0.0% |
|
| ROE % | | 8.2% |
-1.4% |
5.8% |
-7.5% |
12.4% |
-14.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 97.1% |
96.8% |
98.0% |
97.9% |
96.8% |
98.0% |
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, % | | 5,019.8% |
1,749.3% |
1,942.8% |
1,667.2% |
2,211.2% |
1,502.2% |
0.0% |
0.0% |
|
| Gearing % | | 1.5% |
1.3% |
1.2% |
1.0% |
0.7% |
0.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 14.5% |
619.0% |
15.5% |
11.8% |
13.7% |
3,528.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 96.4 |
36.7 |
99.2 |
66.6 |
34.1 |
54.2 |
0.0 |
0.0 |
|
| Current Ratio | | 96.4 |
36.7 |
99.2 |
66.6 |
34.1 |
54.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,947.3 |
3,304.8 |
6,296.5 |
6,840.4 |
7,936.3 |
5,315.4 |
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 | | 2,126.0 |
2,342.5 |
808.8 |
19.1 |
-146.2 |
413.2 |
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 | | -179 |
-286 |
-423 |
-1,362 |
-364 |
-359 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -76 |
-183 |
-319 |
-406 |
-356 |
-351 |
0 |
0 |
|
| EBIT / employee | | -179 |
-286 |
-423 |
-1,362 |
-364 |
-359 |
0 |
0 |
|
| Net earnings / employee | | 659 |
-118 |
470 |
-573 |
965 |
-1,049 |
0 |
0 |
|
|