|
1000.0
| Bankruptcy risk for industry | | 0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
1.5% |
0.2% |
|
| Bankruptcy risk | | 1.2% |
1.2% |
1.3% |
0.9% |
1.1% |
0.9% |
9.7% |
5.9% |
|
| Credit score (0-100) | | 84 |
82 |
80 |
88 |
84 |
85 |
6 |
14 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
BBB |
A |
B |
BB |
|
| Credit limit (kDKK) | | 324.9 |
295.5 |
236.9 |
1,104.3 |
602.7 |
1,050.6 |
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | -110 |
-106 |
-104 |
-102 |
392 |
-224 |
0.0 |
0.0 |
|
| EBIT | | -110 |
-106 |
-104 |
-102 |
344 |
626 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 254.4 |
134.1 |
154.8 |
1,250.8 |
341.3 |
626.5 |
0.0 |
0.0 |
|
| Net earnings | | 254.9 |
70.1 |
119.8 |
958.2 |
352.0 |
606.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 254 |
134 |
155 |
1,251 |
341 |
626 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
20,226 |
21,095 |
0.0 |
0.0 |
|
| Shareholders equity total | | 14,100 |
14,121 |
14,154 |
15,003 |
15,068 |
15,674 |
14,043 |
14,043 |
|
| Interest-bearing liabilities | | 59.9 |
0.0 |
0.0 |
0.0 |
5,891 |
5,684 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 17,807 |
17,500 |
17,487 |
18,609 |
25,604 |
25,962 |
14,043 |
14,043 |
|
|
| Net Debt | | -4,814 |
-4,413 |
-591 |
-287 |
4,583 |
4,890 |
-14,043 |
-14,043 |
|
|
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 17,807 |
17,500 |
17,487 |
18,609 |
25,604 |
25,962 |
14,043 |
14,043 |
|
| Balance sheet change% | | 1.2% |
-1.7% |
-0.1% |
6.4% |
37.6% |
1.4% |
-45.9% |
0.0% |
|
| Added value | | -110.2 |
-106.0 |
-104.4 |
-102.2 |
343.9 |
626.4 |
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 |
20,226 |
869 |
-21,095 |
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 |
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 (%) | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 % | | 1.4% |
1.0% |
0.9% |
7.0% |
1.6% |
2.4% |
0.0% |
0.0% |
|
| ROI % | | 1.5% |
1.0% |
0.9% |
7.0% |
1.6% |
2.5% |
0.0% |
0.0% |
|
| ROE % | | 1.8% |
0.5% |
0.8% |
6.6% |
2.3% |
3.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 79.2% |
80.7% |
80.9% |
80.6% |
58.8% |
60.4% |
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, % | | 4,369.8% |
4,164.9% |
565.9% |
281.0% |
1,170.5% |
-2,186.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.4% |
0.0% |
0.0% |
0.0% |
39.1% |
36.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
128.9% |
0.0% |
0.0% |
0.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 10.5 |
31.7 |
6.0 |
4.4 |
2.4 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 10.5 |
31.7 |
6.0 |
4.4 |
2.4 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,873.5 |
4,412.8 |
591.0 |
287.3 |
1,307.9 |
794.9 |
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 | | 281.1 |
243.8 |
485.2 |
266.7 |
772.1 |
330.5 |
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 |
|
|