|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
| Bankruptcy risk | | 2.2% |
6.1% |
3.1% |
5.8% |
0.8% |
1.0% |
4.5% |
4.5% |
|
| Credit score (0-100) | | 67 |
39 |
56 |
38 |
92 |
85 |
46 |
46 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
AA |
A |
BBB |
BBB |
|
| Credit limit (kDKK) | | 42.2 |
0.0 |
0.1 |
0.0 |
173,304.5 |
154,844.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 0 |
16,953 |
17,623 |
20,495 |
15,873 |
14,595 |
14,595 |
14,595 |
|
| Gross profit | | -5,679 |
-3,860 |
1,409 |
3,241 |
683 |
-4,986 |
0.0 |
0.0 |
|
| EBITDA | | -10,875 |
-3,860 |
1,409 |
3,241 |
-7,977 |
-12,478 |
0.0 |
0.0 |
|
| EBIT | | -13,370 |
-3,860 |
1,409 |
3,241 |
-9,905 |
-14,314 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -450,371.0 |
-54,008.0 |
53,712.0 |
-91,992.0 |
363,391.0 |
726,305.0 |
0.0 |
0.0 |
|
| Net earnings | | -450,133.0 |
-54,008.0 |
53,712.0 |
-91,992.0 |
361,286.0 |
726,305.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -450,371 |
-3,860 |
1,409 |
3,241 |
363,391 |
726,305 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 48,802 |
0.0 |
0.0 |
0.0 |
36,774 |
36,099 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,607,050 |
1,553,493 |
1,464,439 |
1,490,973 |
2,039,010 |
2,689,316 |
2,641,097 |
2,641,097 |
|
| Interest-bearing liabilities | | 4,435 |
0.0 |
0.0 |
0.0 |
4,511 |
4,248 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,615,401 |
1,561,540 |
1,472,243 |
1,499,784 |
2,046,438 |
2,698,655 |
2,641,097 |
2,641,097 |
|
|
| Net Debt | | -110,079 |
0.0 |
0.0 |
0.0 |
-111,266 |
-345,230 |
-2,640,494 |
-2,640,494 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 0 |
16,953 |
17,623 |
20,495 |
15,873 |
14,595 |
14,595 |
14,595 |
|
| Net sales growth | | 0.0% |
0.0% |
4.0% |
16.3% |
-22.6% |
-8.1% |
0.0% |
0.0% |
|
| Gross profit | | -5,679 |
-3,860 |
1,409 |
3,241 |
683 |
-4,986 |
0.0 |
0.0 |
|
| Gross profit growth | | -270.7% |
32.0% |
0.0% |
130.0% |
-78.9% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 72 |
73 |
64 |
64 |
64 |
55 |
0 |
0 |
|
| Employee growth % | | 0.0% |
1.4% |
-12.3% |
0.0% |
0.0% |
-14.1% |
-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) | | 1,615,401 |
1,561,540 |
1,472,243 |
1,499,784 |
2,046,438 |
2,698,655 |
2,641,097 |
2,641,097 |
|
| Balance sheet change% | | -17.3% |
-3.3% |
-5.7% |
1.9% |
36.4% |
31.9% |
-2.1% |
0.0% |
|
| Added value | | -10,875.0 |
-3,860.0 |
1,409.0 |
3,241.0 |
-9,905.0 |
-12,478.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
-22.8% |
8.0% |
15.8% |
-62.4% |
-85.5% |
0.0% |
0.0% |
|
| Investments | | -6,499 |
-49,914 |
0 |
0 |
35,517 |
-2,579 |
-36,099 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
1.0 |
2.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
| EBIT trend | | -3.0 |
-4.0 |
1.0 |
2.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 0.0% |
-22.8% |
8.0% |
15.8% |
-50.3% |
-85.5% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
-22.8% |
8.0% |
15.8% |
-62.4% |
-98.1% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 235.4% |
100.0% |
100.0% |
100.0% |
-1,450.2% |
287.1% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
-318.6% |
304.8% |
-448.9% |
2,276.1% |
4,976.4% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
-318.6% |
304.8% |
-448.9% |
2,288.3% |
4,989.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
-22.8% |
8.0% |
15.8% |
2,289.4% |
4,976.4% |
0.0% |
0.0% |
|
| ROA % | | -25.0% |
-0.2% |
0.1% |
0.2% |
20.8% |
30.8% |
0.0% |
0.0% |
|
| ROI % | | -25.1% |
-0.2% |
0.1% |
0.2% |
20.9% |
30.8% |
0.0% |
0.0% |
|
| ROE % | | -25.3% |
-3.4% |
3.6% |
-6.2% |
20.5% |
30.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.5% |
100.0% |
100.0% |
100.0% |
99.6% |
99.7% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
46.8% |
64.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
-682.6% |
-2,330.5% |
-18,091.8% |
-18,091.8% |
|
| Net int. bear. debt to EBITDA, % | | 1,012.2% |
0.0% |
0.0% |
0.0% |
1,394.8% |
2,766.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.3% |
0.0% |
0.0% |
0.0% |
0.2% |
0.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 94.4% |
0.0% |
0.0% |
0.0% |
266.7% |
92.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 29.9 |
0.0 |
0.0 |
0.0 |
45.8 |
78.7 |
0.0 |
0.0 |
|
| Current Ratio | | 34.0 |
0.0 |
0.0 |
0.0 |
52.4 |
82.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 114,514.0 |
0.0 |
0.0 |
0.0 |
115,777.0 |
349,478.0 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
83.9 |
85.2 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
71.2 |
96.8 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
1,000.7% |
2,916.4% |
18,091.8% |
18,091.8% |
|
| Net working capital | | 90,130.0 |
0.0 |
0.0 |
0.0 |
61,392.0 |
332,090.0 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
386.8% |
2,275.4% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
232 |
275 |
320 |
248 |
265 |
0 |
0 |
|
| Added value / employee | | -151 |
-53 |
22 |
51 |
-155 |
-227 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -151 |
-53 |
22 |
51 |
-125 |
-227 |
0 |
0 |
|
| EBIT / employee | | -186 |
-53 |
22 |
51 |
-155 |
-260 |
0 |
0 |
|
| Net earnings / employee | | -6,252 |
-740 |
839 |
-1,437 |
5,645 |
13,206 |
0 |
0 |
|
|