|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.3% |
0.3% |
|
| Bankruptcy risk | | 1.0% |
1.2% |
2.7% |
1.5% |
0.9% |
1.2% |
7.3% |
7.3% |
|
| Credit score (0-100) | | 89 |
84 |
60 |
74 |
89 |
78 |
10 |
10 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 4,440.6 |
2,171.7 |
0.1 |
216.8 |
3,611.5 |
1,055.7 |
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 | | -809 |
-32.0 |
-237 |
-299 |
-205 |
-491 |
0.0 |
0.0 |
|
| EBITDA | | -809 |
-32.0 |
-237 |
-299 |
-205 |
-491 |
0.0 |
0.0 |
|
| EBIT | | -1,009 |
-264 |
-476 |
-541 |
-541 |
-836 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 9,560.5 |
-1,464.0 |
-5,934.2 |
-55.1 |
-241.4 |
-479.3 |
0.0 |
0.0 |
|
| Net earnings | | 9,594.8 |
-1,512.3 |
-5,929.1 |
-104.8 |
-231.7 |
-436.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 9,561 |
-1,464 |
-5,934 |
-55.1 |
-241 |
-479 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 10,153 |
10,247 |
10,492 |
10,250 |
10,861 |
10,903 |
0.0 |
0.0 |
|
| Shareholders equity total | | 66,626 |
64,778 |
51,848 |
51,744 |
45,712 |
42,276 |
42,026 |
42,026 |
|
| Interest-bearing liabilities | | 3,600 |
3,379 |
299 |
290 |
1,239 |
335 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 77,022 |
70,546 |
57,550 |
53,009 |
47,176 |
43,115 |
42,026 |
42,026 |
|
|
| Net Debt | | -13,737 |
-12,983 |
-19,182 |
-22,251 |
-12,499 |
-15,625 |
-42,026 |
-42,026 |
|
|
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 | | -809 |
-32.0 |
-237 |
-299 |
-205 |
-491 |
0.0 |
0.0 |
|
| Gross profit growth | | -324.7% |
96.0% |
-640.3% |
-26.2% |
31.5% |
-140.1% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 77,022 |
70,546 |
57,550 |
53,009 |
47,176 |
43,115 |
42,026 |
42,026 |
|
| Balance sheet change% | | 10.6% |
-8.4% |
-18.4% |
-7.9% |
-11.0% |
-8.6% |
-2.5% |
0.0% |
|
| Added value | | -809.4 |
-32.0 |
-236.7 |
-298.8 |
-299.5 |
-491.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -399 |
-138 |
5 |
-483 |
275 |
-303 |
-10,903 |
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 (%) | | 124.6% |
824.8% |
201.1% |
180.9% |
264.4% |
170.0% |
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 % | | 13.4% |
-1.6% |
-8.3% |
0.2% |
-0.1% |
-1.0% |
0.0% |
0.0% |
|
| ROI % | | 14.1% |
-1.7% |
-8.9% |
0.3% |
-0.1% |
-1.0% |
0.0% |
0.0% |
|
| ROE % | | 14.7% |
-2.3% |
-10.2% |
-0.2% |
-0.5% |
-1.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 86.7% |
92.0% |
90.3% |
97.9% |
97.2% |
98.4% |
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, % | | 1,697.2% |
40,601.4% |
8,103.0% |
7,446.8% |
6,105.3% |
3,179.3% |
0.0% |
0.0% |
|
| Gearing % | | 5.4% |
5.2% |
0.6% |
0.6% |
2.7% |
0.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.0% |
8.2% |
33.0% |
64.2% |
23.5% |
4.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.5 |
12.6 |
8.2 |
36.9 |
17.7 |
27.8 |
0.0 |
0.0 |
|
| Current Ratio | | 5.4 |
12.0 |
8.0 |
32.2 |
15.8 |
22.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 17,336.8 |
16,362.2 |
19,480.1 |
22,541.5 |
13,737.6 |
15,960.2 |
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 | | 31,728.1 |
31,419.3 |
39,881.0 |
39,422.5 |
21,617.2 |
17,986.8 |
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 |
-491 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-491 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-836 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-436 |
0 |
0 |
|
|