|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
|
| Bankruptcy risk | | 6.5% |
5.0% |
2.2% |
7.6% |
3.3% |
2.9% |
10.4% |
12.0% |
|
| Credit score (0-100) | | 38 |
45 |
65 |
31 |
54 |
53 |
5 |
4 |
|
| Credit rating | | BB |
BB |
BBB |
B |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
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 | | -19.9 |
-18.0 |
-17.4 |
-62.3 |
-32.4 |
-22.4 |
0.0 |
0.0 |
|
| EBITDA | | -19.9 |
-18.0 |
-17.4 |
-62.3 |
-32.4 |
-22.4 |
0.0 |
0.0 |
|
| EBIT | | -19.9 |
-18.0 |
-17.4 |
-62.3 |
-32.4 |
-22.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 21.2 |
-37.8 |
1,198.1 |
100.2 |
497.7 |
516.7 |
0.0 |
0.0 |
|
| Net earnings | | 16.6 |
-37.8 |
942.7 |
78.1 |
388.1 |
402.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 21.2 |
-37.8 |
1,198 |
100 |
498 |
517 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,405 |
2,308 |
3,190 |
3,208 |
3,537 |
3,879 |
3,379 |
3,379 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
43.8 |
0.0 |
43.8 |
87.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,420 |
2,323 |
3,484 |
3,235 |
3,692 |
4,067 |
3,379 |
3,379 |
|
|
| Net Debt | | -2,415 |
-2,304 |
-3,440 |
-3,225 |
-3,648 |
-3,979 |
-3,379 |
-3,379 |
|
|
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 | | -19.9 |
-18.0 |
-17.4 |
-62.3 |
-32.4 |
-22.4 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.8% |
9.5% |
3.8% |
-258.9% |
47.9% |
30.9% |
0.0% |
0.0% |
|
| Employees | | 0 |
|
|
|
|
|
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) | | 2,420 |
2,323 |
3,484 |
3,235 |
3,692 |
4,067 |
3,379 |
3,379 |
|
| Balance sheet change% | | -3.2% |
-4.0% |
50.0% |
-7.2% |
14.1% |
10.2% |
-16.9% |
0.0% |
|
| Added value | | -19.9 |
-18.0 |
-17.4 |
-62.3 |
-32.4 |
-22.4 |
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 |
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 (%) | | 100.0% |
100.0% |
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 % | | 10.6% |
12.3% |
41.3% |
5.2% |
14.4% |
13.6% |
0.0% |
0.0% |
|
| ROI % | | 10.7% |
12.4% |
43.3% |
5.4% |
14.7% |
14.0% |
0.0% |
0.0% |
|
| ROE % | | 0.7% |
-1.6% |
34.3% |
2.4% |
11.5% |
10.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.4% |
99.4% |
91.6% |
99.2% |
95.8% |
95.4% |
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, % | | 12,113.5% |
12,775.1% |
19,823.0% |
5,177.0% |
11,243.0% |
17,735.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
1.4% |
0.0% |
1.2% |
2.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1,834,484.6% |
2,530,646.2% |
3.3% |
336.8% |
12.4% |
18.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 161.2 |
154.7 |
11.9 |
121.7 |
23.8 |
21.7 |
0.0 |
0.0 |
|
| Current Ratio | | 161.2 |
154.7 |
11.9 |
121.7 |
23.8 |
21.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,415.3 |
2,304.3 |
3,484.3 |
3,224.5 |
3,691.9 |
4,067.0 |
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 | | 66.4 |
56.2 |
-209.0 |
183.9 |
380.3 |
226.0 |
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 |
-1,804 |
-1,736 |
-6,229 |
-3,245 |
-2,244 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-1,804 |
-1,736 |
-6,229 |
-3,245 |
-2,244 |
0 |
0 |
|
| EBIT / employee | | 0 |
-1,804 |
-1,736 |
-6,229 |
-3,245 |
-2,244 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-3,779 |
94,274 |
7,812 |
38,814 |
40,291 |
0 |
0 |
|
|