|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 1.3% |
1.4% |
3.0% |
3.7% |
1.4% |
1.4% |
16.2% |
16.0% |
|
| Credit score (0-100) | | 81 |
79 |
57 |
50 |
77 |
74 |
2 |
2 |
|
| Credit rating | | BBB |
BBB |
BB |
BB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 84.8 |
73.3 |
0.0 |
0.0 |
41.4 |
44.0 |
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 | | 2,439 |
2,112 |
-140 |
3,617 |
9,983 |
8,602 |
0.0 |
0.0 |
|
| EBITDA | | -345 |
128 |
-143 |
91.1 |
2,847 |
2,195 |
0.0 |
0.0 |
|
| EBIT | | -345 |
128 |
-143 |
-27.7 |
2,518 |
1,847 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,652.0 |
1,712.2 |
33.1 |
-84.1 |
2,469.5 |
1,867.8 |
0.0 |
0.0 |
|
| Net earnings | | 1,713.2 |
1,664.3 |
10.6 |
12.1 |
1,926.2 |
1,456.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,652 |
1,712 |
33.1 |
-84.1 |
2,470 |
1,868 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 310 |
310 |
310 |
1,632 |
1,408 |
1,275 |
0.0 |
0.0 |
|
| Shareholders equity total | | 6,467 |
7,751 |
4,540 |
1,052 |
2,978 |
2,335 |
298 |
298 |
|
| Interest-bearing liabilities | | 5,740 |
5,492 |
7,994 |
3,548 |
10.6 |
581 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 13,132 |
13,853 |
12,577 |
7,476 |
8,283 |
7,771 |
298 |
298 |
|
|
| Net Debt | | 5,349 |
5,492 |
7,994 |
3,146 |
-2,365 |
-2,016 |
-298 |
-298 |
|
|
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 | | 2,439 |
2,112 |
-140 |
3,617 |
9,983 |
8,602 |
0.0 |
0.0 |
|
| Gross profit growth | | -16.8% |
-13.4% |
0.0% |
0.0% |
176.0% |
-13.8% |
-100.0% |
0.0% |
|
| Employees | | 4 |
3 |
0 |
12 |
22 |
19 |
0 |
0 |
|
| Employee growth % | | -20.0% |
-25.0% |
-100.0% |
0.0% |
83.3% |
-13.6% |
-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) | | 13,132 |
13,853 |
12,577 |
7,476 |
8,283 |
7,771 |
298 |
298 |
|
| Balance sheet change% | | -10.9% |
5.5% |
-9.2% |
-40.6% |
10.8% |
-6.2% |
-96.2% |
0.0% |
|
| Added value | | -345.0 |
127.6 |
-142.6 |
91.1 |
2,637.2 |
2,194.9 |
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 |
1,203 |
-552 |
-481 |
-1,275 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -3.0 |
1.0 |
-1.0 |
-2.0 |
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 (%) | | -14.1% |
6.0% |
101.8% |
-0.8% |
25.2% |
21.5% |
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 % | | 13.4% |
14.2% |
1.5% |
0.2% |
32.2% |
23.4% |
0.0% |
0.0% |
|
| ROI % | | 14.7% |
15.0% |
1.5% |
0.2% |
66.1% |
62.0% |
0.0% |
0.0% |
|
| ROE % | | 25.9% |
23.4% |
0.2% |
0.4% |
95.6% |
54.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 49.2% |
56.0% |
36.1% |
14.3% |
36.9% |
30.8% |
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, % | | -1,550.4% |
4,304.0% |
-5,606.0% |
3,454.0% |
-83.1% |
-91.8% |
0.0% |
0.0% |
|
| Gearing % | | 88.8% |
70.9% |
176.1% |
337.4% |
0.4% |
24.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.5% |
3.6% |
2.4% |
1.7% |
3.6% |
3.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
2.2 |
1.2 |
0.5 |
0.8 |
0.8 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
2.2 |
1.2 |
0.5 |
0.8 |
0.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 390.5 |
0.0 |
0.0 |
402.1 |
2,375.9 |
2,597.0 |
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 | | 2,512.2 |
7,266.2 |
1,879.4 |
-3,391.3 |
-1,002.0 |
-1,342.9 |
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 | | -86 |
43 |
0 |
8 |
120 |
116 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -86 |
43 |
0 |
8 |
129 |
116 |
0 |
0 |
|
| EBIT / employee | | -86 |
43 |
0 |
-2 |
114 |
97 |
0 |
0 |
|
| Net earnings / employee | | 428 |
555 |
0 |
1 |
88 |
77 |
0 |
0 |
|
|