|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 3.1% |
3.9% |
2.9% |
3.9% |
4.1% |
3.2% |
9.4% |
9.4% |
|
| Credit score (0-100) | | 58 |
51 |
58 |
49 |
48 |
55 |
26 |
26 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 | | -37.3 |
-44.4 |
-19.6 |
-20.5 |
-20.2 |
-21.7 |
0.0 |
0.0 |
|
| EBITDA | | -37.3 |
-44.4 |
-19.6 |
-20.5 |
-20.2 |
-21.7 |
0.0 |
0.0 |
|
| EBIT | | -50.6 |
-57.7 |
-32.9 |
-33.8 |
-33.5 |
-35.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 10.0 |
-99.0 |
301.9 |
-338.4 |
45.1 |
272.2 |
0.0 |
0.0 |
|
| Net earnings | | 6.1 |
-128.9 |
232.9 |
-266.9 |
32.5 |
209.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 10.0 |
-99.0 |
302 |
-338 |
45.1 |
272 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 656 |
643 |
629 |
616 |
603 |
590 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,494 |
3,261 |
3,494 |
3,227 |
3,260 |
3,469 |
3,269 |
3,269 |
|
| Interest-bearing liabilities | | 24.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,527 |
3,293 |
3,539 |
3,257 |
3,292 |
3,477 |
3,269 |
3,269 |
|
|
| Net Debt | | -2,772 |
-2,613 |
-2,891 |
-2,532 |
-2,583 |
-2,861 |
-3,269 |
-3,269 |
|
|
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 | | -37.3 |
-44.4 |
-19.6 |
-20.5 |
-20.2 |
-21.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.7% |
-19.2% |
55.9% |
-4.8% |
1.4% |
-7.2% |
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) | | 3,527 |
3,293 |
3,539 |
3,257 |
3,292 |
3,477 |
3,269 |
3,269 |
|
| Balance sheet change% | | -2.1% |
-6.6% |
7.5% |
-8.0% |
1.0% |
5.6% |
-6.0% |
0.0% |
|
| Added value | | -37.3 |
-44.4 |
-19.6 |
-20.5 |
-20.2 |
-21.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -27 |
-27 |
-27 |
-27 |
-27 |
-27 |
-590 |
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 (%) | | 135.6% |
129.9% |
167.8% |
164.7% |
165.6% |
161.2% |
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 % | | 0.7% |
1.6% |
8.9% |
3.6% |
1.4% |
8.0% |
0.0% |
0.0% |
|
| ROI % | | 0.7% |
1.7% |
9.0% |
3.6% |
1.4% |
8.1% |
0.0% |
0.0% |
|
| ROE % | | 0.2% |
-3.8% |
6.9% |
-7.9% |
1.0% |
6.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.1% |
99.0% |
98.7% |
99.1% |
99.0% |
99.8% |
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, % | | 7,434.5% |
5,880.1% |
14,765.4% |
12,346.9% |
12,769.9% |
13,190.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.7% |
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 % | | 129.9% |
1,264.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 89.0 |
82.7 |
64.6 |
88.1 |
85.1 |
384.9 |
0.0 |
0.0 |
|
| Current Ratio | | 89.0 |
82.7 |
64.6 |
88.1 |
85.1 |
384.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,796.3 |
2,612.7 |
2,890.8 |
2,532.4 |
2,583.2 |
2,861.3 |
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) | | 75.5 |
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 | | 320.0 |
160.1 |
197.1 |
277.8 |
253.8 |
177.3 |
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 |
|
|