|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
|
| Bankruptcy risk | | 9.4% |
9.2% |
4.5% |
8.0% |
3.5% |
2.3% |
11.1% |
12.6% |
|
| Credit score (0-100) | | 28 |
28 |
48 |
30 |
51 |
65 |
21 |
4 |
|
| Credit rating | | B |
B |
BB |
B |
BB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.2 |
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 | | 3,174 |
3,392 |
4,328 |
3,571 |
5,673 |
9,760 |
0.0 |
0.0 |
|
| EBITDA | | 201 |
258 |
662 |
74.8 |
1,438 |
3,666 |
0.0 |
0.0 |
|
| EBIT | | 73.2 |
113 |
542 |
-55.9 |
1,314 |
3,522 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 8.3 |
65.2 |
479.3 |
-73.5 |
1,307.6 |
3,509.8 |
0.0 |
0.0 |
|
| Net earnings | | 2.5 |
46.7 |
371.7 |
-57.4 |
1,006.4 |
2,724.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 8.3 |
65.2 |
479 |
-73.5 |
1,308 |
3,510 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 644 |
560 |
624 |
518 |
505 |
675 |
0.0 |
0.0 |
|
| Shareholders equity total | | 191 |
151 |
478 |
346 |
1,352 |
3,677 |
1,084 |
1,084 |
|
| Interest-bearing liabilities | | 66.6 |
0.0 |
1.1 |
0.3 |
0.3 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,601 |
1,703 |
1,996 |
2,011 |
5,133 |
7,616 |
1,084 |
1,084 |
|
|
| Net Debt | | 35.3 |
-125 |
-467 |
-200 |
-1,671 |
-5,262 |
-1,084 |
-1,084 |
|
|
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 | | 3,174 |
3,392 |
4,328 |
3,571 |
5,673 |
9,760 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.5% |
6.9% |
27.6% |
-17.5% |
58.9% |
72.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
10 |
10 |
10 |
13 |
15 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
25.5% |
19.5% |
-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) | | 1,601 |
1,703 |
1,996 |
2,011 |
5,133 |
7,616 |
1,084 |
1,084 |
|
| Balance sheet change% | | 8.1% |
6.3% |
17.2% |
0.8% |
155.3% |
48.4% |
-85.8% |
0.0% |
|
| Added value | | 73.2 |
113.3 |
542.4 |
-55.9 |
1,313.9 |
3,522.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -70 |
-228 |
-56 |
-236 |
-137 |
26 |
-675 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 2.3% |
3.3% |
12.5% |
-1.6% |
23.2% |
36.1% |
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 % | | 4.7% |
7.0% |
29.4% |
-2.8% |
36.8% |
55.5% |
0.0% |
0.0% |
|
| ROI % | | 24.2% |
46.0% |
149.3% |
-11.3% |
122.5% |
127.0% |
0.0% |
0.0% |
|
| ROE % | | 1.3% |
27.2% |
118.1% |
-13.9% |
118.6% |
108.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 11.9% |
8.9% |
24.0% |
17.2% |
26.3% |
48.3% |
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, % | | 17.5% |
-48.5% |
-70.5% |
-267.6% |
-116.2% |
-143.5% |
0.0% |
0.0% |
|
| Gearing % | | 34.8% |
0.0% |
0.2% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 103.0% |
151.6% |
11,295.2% |
2,507.1% |
2,154.0% |
17,949.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.5 |
0.7 |
0.8 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Current Ratio | | 0.6 |
0.6 |
0.8 |
0.8 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 31.3 |
125.0 |
468.1 |
200.4 |
1,671.3 |
5,262.4 |
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 | | -571.9 |
-534.9 |
-268.1 |
-249.4 |
1,000.0 |
3,016.2 |
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 | | 0 |
11 |
54 |
-6 |
105 |
235 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
26 |
66 |
7 |
115 |
244 |
0 |
0 |
|
| EBIT / employee | | 0 |
11 |
54 |
-6 |
105 |
235 |
0 |
0 |
|
| Net earnings / employee | | 0 |
5 |
37 |
-6 |
80 |
182 |
0 |
0 |
|
|