|
1000.0
 | Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 9.3% |
6.9% |
7.2% |
5.4% |
8.5% |
7.9% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 28 |
36 |
33 |
40 |
28 |
30 |
25 |
25 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
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 | | -29.0 |
-29.0 |
-29.0 |
-28.0 |
-28.0 |
-29.1 |
0.0 |
0.0 |
|
 | EBITDA | | -29.0 |
-29.0 |
-29.0 |
-28.0 |
-28.0 |
-29.1 |
0.0 |
0.0 |
|
 | EBIT | | -29.0 |
-29.0 |
-29.0 |
-28.0 |
-28.0 |
-29.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 68.0 |
4.0 |
250.0 |
-226.0 |
67.0 |
133.3 |
0.0 |
0.0 |
|
 | Net earnings | | 53.0 |
3.0 |
195.0 |
-176.0 |
17.0 |
133.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 68.0 |
4.0 |
250 |
-226 |
67.0 |
133 |
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 | | 2,271 |
2,167 |
2,251 |
1,962 |
1,865 |
1,806 |
1,620 |
1,620 |
|
 | Interest-bearing liabilities | | 0.0 |
1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,288 |
2,180 |
2,311 |
1,978 |
1,886 |
1,829 |
1,620 |
1,620 |
|
|
 | Net Debt | | -2,288 |
-2,176 |
-2,311 |
-1,921 |
-1,872 |
-1,820 |
-1,620 |
-1,620 |
|
|
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 | | -29.0 |
-29.0 |
-29.0 |
-28.0 |
-28.0 |
-29.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 6.5% |
0.0% |
0.0% |
3.4% |
0.0% |
-3.9% |
0.0% |
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) | | 2,288 |
2,180 |
2,311 |
1,978 |
1,886 |
1,829 |
1,620 |
1,620 |
|
 | Balance sheet change% | | -2.1% |
-4.7% |
6.0% |
-14.4% |
-4.7% |
-3.0% |
-11.4% |
0.0% |
|
 | Added value | | -29.0 |
-29.0 |
-29.0 |
-28.0 |
-28.0 |
-29.1 |
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 % | | 2.9% |
0.2% |
11.1% |
0.1% |
3.5% |
7.2% |
0.0% |
0.0% |
|
 | ROI % | | 3.0% |
0.2% |
11.3% |
0.1% |
3.5% |
7.3% |
0.0% |
0.0% |
|
 | ROE % | | 2.3% |
0.1% |
8.8% |
-8.4% |
0.9% |
7.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.3% |
99.4% |
97.4% |
99.2% |
98.9% |
98.8% |
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, % | | 7,889.7% |
7,503.4% |
7,969.0% |
6,860.7% |
6,685.7% |
6,253.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 134.6 |
167.7 |
38.5 |
123.6 |
89.8 |
80.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 134.6 |
167.7 |
38.5 |
123.6 |
89.8 |
80.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,288.0 |
2,177.0 |
2,311.0 |
1,921.0 |
1,872.0 |
1,819.8 |
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 |
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 | | 1.0 |
-6.0 |
-53.0 |
47.0 |
-1.0 |
-5.8 |
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 |
|
|