|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 1.0% |
0.7% |
0.5% |
0.6% |
1.5% |
1.3% |
6.1% |
5.9% |
|
| Credit score (0-100) | | 89 |
96 |
99 |
96 |
76 |
79 |
13 |
14 |
|
| Credit rating | | A |
A |
AA |
A |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 523.0 |
868.0 |
971.0 |
1,006.1 |
33.1 |
109.0 |
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 | | 65.4 |
55.8 |
-27.5 |
29.0 |
60.0 |
43.6 |
0.0 |
0.0 |
|
| EBITDA | | 65.4 |
55.8 |
-27.5 |
29.0 |
60.0 |
43.6 |
0.0 |
0.0 |
|
| EBIT | | -48.7 |
-58.3 |
-142 |
-85.1 |
-54.2 |
-70.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -219.9 |
1,011.1 |
880.8 |
856.9 |
-1,658.7 |
155.2 |
0.0 |
0.0 |
|
| Net earnings | | -219.9 |
786.8 |
663.6 |
643.3 |
-1,658.7 |
155.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -220 |
1,011 |
881 |
857 |
-1,659 |
155 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 6,001 |
5,887 |
5,773 |
5,794 |
5,679 |
5,565 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,420 |
9,207 |
9,870 |
10,514 |
8,855 |
9,010 |
551 |
551 |
|
| Interest-bearing liabilities | | 2,287 |
2,189 |
2,090 |
1,990 |
2,102 |
1,958 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,717 |
11,627 |
12,187 |
12,689 |
10,957 |
10,968 |
551 |
551 |
|
|
| Net Debt | | -1,959 |
-2,914 |
-3,494 |
-3,859 |
-1,915 |
-2,228 |
-551 |
-551 |
|
|
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 | | 65.4 |
55.8 |
-27.5 |
29.0 |
60.0 |
43.6 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-14.7% |
0.0% |
0.0% |
106.8% |
-27.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,717 |
11,627 |
12,187 |
12,689 |
10,957 |
10,968 |
551 |
551 |
|
| Balance sheet change% | | -3.4% |
8.5% |
4.8% |
4.1% |
-13.6% |
0.1% |
-95.0% |
0.0% |
|
| Added value | | -48.7 |
-58.3 |
-141.6 |
-85.1 |
-54.2 |
-70.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -228 |
-228 |
-228 |
-93 |
-228 |
-228 |
-2,706 |
-2,859 |
|
|
| 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 (%) | | -74.4% |
-104.4% |
515.6% |
-293.7% |
-90.4% |
-161.9% |
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 % | | 0.8% |
9.6% |
7.9% |
7.3% |
0.5% |
1.9% |
0.0% |
0.0% |
|
| ROI % | | 0.8% |
9.7% |
8.1% |
7.4% |
0.5% |
1.9% |
0.0% |
0.0% |
|
| ROE % | | -2.6% |
8.9% |
7.0% |
6.3% |
-17.1% |
1.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 78.6% |
79.2% |
81.0% |
82.9% |
80.8% |
82.1% |
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, % | | -2,993.9% |
-5,218.6% |
12,722.5% |
-13,311.9% |
-3,194.3% |
-5,112.8% |
0.0% |
0.0% |
|
| Gearing % | | 27.2% |
23.8% |
21.2% |
18.9% |
23.7% |
21.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 13.3% |
2.6% |
3.0% |
2.6% |
83.7% |
2.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 43.5 |
17.4 |
19.7 |
24.1 |
16.6 |
19.4 |
0.0 |
0.0 |
|
| Current Ratio | | 43.5 |
17.4 |
19.7 |
24.1 |
16.6 |
19.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,246.3 |
5,103.0 |
5,584.0 |
5,848.5 |
4,017.6 |
4,185.9 |
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 | | 392.5 |
414.1 |
531.7 |
790.9 |
987.7 |
1,030.4 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|