|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.5% |
|
| Bankruptcy risk | | 5.3% |
3.3% |
2.0% |
2.6% |
1.9% |
3.1% |
10.3% |
5.0% |
|
| Credit score (0-100) | | 44 |
57 |
69 |
61 |
68 |
56 |
23 |
17 |
|
| Credit rating | | BB |
BB |
BBB |
BBB |
BBB |
BB |
B |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
0.0 |
0.5 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 0 |
52 |
95 |
22 |
122 |
93 |
93 |
93 |
|
| Gross profit | | -33.1 |
15.0 |
56.8 |
-8.7 |
97.4 |
67.0 |
0.0 |
0.0 |
|
| EBITDA | | -33.1 |
15.0 |
56.8 |
-8.7 |
97.4 |
67.0 |
0.0 |
0.0 |
|
| EBIT | | -33.1 |
15.0 |
56.8 |
-8.7 |
97.4 |
67.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 51.6 |
-87.1 |
234.7 |
30.7 |
249.0 |
-75.1 |
0.0 |
0.0 |
|
| Net earnings | | 47.3 |
-56.6 |
177.1 |
55.0 |
221.2 |
-38.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 51.6 |
-87.1 |
235 |
30.7 |
249 |
-75.1 |
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 | | 1,660 |
1,603 |
1,781 |
1,836 |
2,057 |
2,019 |
1,553 |
1,553 |
|
| Interest-bearing liabilities | | 1.1 |
1.8 |
2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,698 |
1,642 |
1,820 |
1,861 |
2,146 |
2,108 |
1,553 |
1,553 |
|
|
| Net Debt | | -1,550 |
-1,410 |
-1,552 |
-1,549 |
-1,680 |
-1,543 |
-1,553 |
-1,553 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 0 |
52 |
95 |
22 |
122 |
93 |
93 |
93 |
|
| Net sales growth | | 0.0% |
0.0% |
83.4% |
-76.8% |
458.5% |
-24.1% |
0.0% |
0.0% |
|
| Gross profit | | -33.1 |
15.0 |
56.8 |
-8.7 |
97.4 |
67.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 8.7% |
0.0% |
278.0% |
0.0% |
0.0% |
-31.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
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) | | 1,698 |
1,642 |
1,820 |
1,861 |
2,146 |
2,108 |
1,553 |
1,553 |
|
| Balance sheet change% | | -1.7% |
-3.3% |
10.8% |
2.3% |
15.3% |
-1.8% |
-26.3% |
0.0% |
|
| Added value | | -33.1 |
15.0 |
56.8 |
-8.7 |
97.4 |
67.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
29.2% |
60.1% |
-39.8% |
79.6% |
72.2% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | -2.0 |
1.0 |
2.0 |
-1.0 |
1.0 |
2.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 0.0% |
29.2% |
60.1% |
-39.8% |
79.6% |
72.2% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
29.2% |
60.1% |
-39.8% |
79.6% |
72.2% |
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% |
-109.8% |
187.3% |
251.2% |
180.7% |
-41.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
-109.8% |
187.3% |
251.2% |
180.7% |
-41.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
-169.0% |
248.3% |
140.0% |
203.5% |
-80.8% |
0.0% |
0.0% |
|
| ROA % | | 3.5% |
5.9% |
14.0% |
2.8% |
12.8% |
6.1% |
0.0% |
0.0% |
|
| ROI % | | 3.5% |
6.0% |
14.3% |
2.8% |
13.2% |
6.4% |
0.0% |
0.0% |
|
| ROE % | | 2.8% |
-3.5% |
10.5% |
3.0% |
11.4% |
-1.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 97.8% |
97.6% |
97.8% |
98.6% |
95.9% |
95.8% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
75.1% |
41.5% |
116.4% |
72.7% |
95.6% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
-2,664.0% |
-1,602.9% |
-6,954.3% |
-1,300.0% |
-1,564.8% |
-1,671.0% |
-1,671.0% |
|
| Net int. bear. debt to EBITDA, % | | 4,683.3% |
-9,377.5% |
-2,731.8% |
17,766.3% |
-1,725.1% |
-2,301.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 38.9% |
12,599.6% |
325.0% |
1,713.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 41.9 |
38.3 |
40.0 |
62.3 |
19.7 |
18.2 |
0.0 |
0.0 |
|
| Current Ratio | | 41.9 |
38.3 |
40.0 |
62.3 |
19.7 |
18.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,551.3 |
1,411.7 |
1,554.7 |
1,549.0 |
1,679.6 |
1,542.8 |
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 |
255.0 |
246.8 |
303.9 |
372.3 |
359.7 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
2,881.7% |
1,658.8% |
7,247.0% |
1,430.1% |
1,742.2% |
1,671.0% |
1,671.0% |
|
| Net working capital | | 55.2 |
58.2 |
41.7 |
46.4 |
-2.6 |
30.5 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
113.0% |
44.1% |
211.8% |
-2.2% |
32.8% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
52 |
95 |
22 |
122 |
93 |
0 |
0 |
|
| Added value / employee | | 0 |
15 |
57 |
-9 |
97 |
67 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
15 |
57 |
-9 |
97 |
67 |
0 |
0 |
|
| EBIT / employee | | 0 |
15 |
57 |
-9 |
97 |
67 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-57 |
177 |
55 |
221 |
-38 |
0 |
0 |
|
|