|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
| Bankruptcy risk | | 0.6% |
0.0% |
0.0% |
0.0% |
0.4% |
0.7% |
6.7% |
6.7% |
|
| Credit score (0-100) | | 98 |
0 |
0 |
0 |
100 |
95 |
36 |
36 |
|
| Credit rating | | AA |
N/A |
N/A |
N/A |
AAA |
AA |
BBB |
BBB |
|
| Credit limit (kDKK) | | 80,749.5 |
0.0 |
0.0 |
0.0 |
84,061.5 |
115,086.0 |
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 | | -1,820 |
0.0 |
0.0 |
0.0 |
-570 |
-1,970 |
0.0 |
0.0 |
|
| EBITDA | | -2,039 |
0.0 |
0.0 |
0.0 |
-2,823 |
-2,404 |
0.0 |
0.0 |
|
| EBIT | | -2,039 |
0.0 |
0.0 |
0.0 |
-2,823 |
-2,404 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 17,482.0 |
0.0 |
0.0 |
0.0 |
60,769.0 |
266,506.0 |
0.0 |
0.0 |
|
| Net earnings | | 17,381.0 |
0.0 |
0.0 |
0.0 |
60,769.0 |
266,506.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 17,482 |
0.0 |
0.0 |
0.0 |
60,769 |
266,506 |
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 | | 799,533 |
0.0 |
0.0 |
0.0 |
835,455 |
1,101,961 |
1,050,361 |
1,050,361 |
|
| Interest-bearing liabilities | | 4,012 |
0.0 |
0.0 |
0.0 |
4,291 |
4,151 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 804,497 |
0.0 |
0.0 |
0.0 |
840,410 |
1,107,343 |
1,050,361 |
1,050,361 |
|
|
| Net Debt | | -105,138 |
0.0 |
0.0 |
0.0 |
-106,338 |
-337,114 |
-1,050,361 |
-1,050,361 |
|
|
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 | | -1,820 |
0.0 |
0.0 |
0.0 |
-570 |
-1,970 |
0.0 |
0.0 |
|
| Gross profit growth | | -107.8% |
0.0% |
0.0% |
0.0% |
0.0% |
-245.6% |
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) | | 804,497 |
0 |
0 |
0 |
840,410 |
1,107,343 |
1,050,361 |
1,050,361 |
|
| Balance sheet change% | | 2.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
31.8% |
-5.1% |
0.0% |
|
| Added value | | -2,039.0 |
0.0 |
0.0 |
0.0 |
-2,823.0 |
-2,404.0 |
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 |
0.0 |
0.0 |
0.0 |
-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 (%) | | 112.0% |
0.0% |
0.0% |
0.0% |
495.3% |
122.0% |
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 % | | 2.6% |
0.0% |
0.0% |
0.0% |
7.9% |
27.7% |
0.0% |
0.0% |
|
| ROI % | | 2.6% |
0.0% |
0.0% |
0.0% |
7.9% |
27.7% |
0.0% |
0.0% |
|
| ROE % | | 2.2% |
0.0% |
0.0% |
0.0% |
7.3% |
27.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.4% |
0.0% |
0.0% |
0.0% |
99.4% |
99.5% |
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, % | | 5,156.4% |
0.0% |
0.0% |
0.0% |
3,766.8% |
14,023.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.5% |
0.0% |
0.0% |
0.0% |
0.5% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 78.8% |
0.0% |
0.0% |
0.0% |
262.3% |
70.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 117.3 |
0.0 |
0.0 |
0.0 |
194.9 |
320.0 |
0.0 |
0.0 |
|
| Current Ratio | | 117.3 |
0.0 |
0.0 |
0.0 |
194.9 |
320.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 109,150.0 |
0.0 |
0.0 |
0.0 |
110,629.0 |
341,265.0 |
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 | | 61,505.0 |
0.0 |
0.0 |
0.0 |
34,487.0 |
304,387.0 |
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 |
-2,404 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-2,404 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-2,404 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
266,506 |
0 |
0 |
|
|