|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.0% |
0.6% |
0.7% |
0.6% |
0.7% |
0.7% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 88 |
98 |
94 |
96 |
94 |
94 |
32 |
32 |
|
 | Credit rating | | A |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 1,557.0 |
3,350.7 |
3,607.4 |
3,405.2 |
3,478.3 |
2,371.5 |
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 | | 22.7 |
-38.4 |
-35.8 |
-48.3 |
-19.3 |
-12.4 |
0.0 |
0.0 |
|
 | EBITDA | | 22.7 |
-38.4 |
-35.8 |
-48.3 |
-52.1 |
-12.4 |
0.0 |
0.0 |
|
 | EBIT | | 22.7 |
-38.4 |
-71.0 |
-154 |
-56.5 |
-12.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -1,386.5 |
2,579.9 |
1,689.6 |
2,603.1 |
1,150.5 |
2,470.9 |
0.0 |
0.0 |
|
 | Net earnings | | -1,316.2 |
2,370.2 |
1,652.6 |
2,322.2 |
1,175.5 |
2,471.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -1,387 |
2,580 |
1,690 |
2,603 |
1,150 |
2,471 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
493 |
387 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 28,124 |
30,144 |
31,446 |
28,769 |
29,594 |
24,215 |
20,390 |
20,390 |
|
 | Interest-bearing liabilities | | 317 |
287 |
279 |
51.7 |
7.8 |
13.5 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 28,447 |
30,438 |
31,733 |
28,829 |
29,609 |
24,236 |
20,390 |
20,390 |
|
|
 | Net Debt | | -21,756 |
-23,840 |
-24,517 |
-22,464 |
-23,813 |
-6,284 |
-20,390 |
-20,390 |
|
|
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 | | 22.7 |
-38.4 |
-35.8 |
-48.3 |
-19.3 |
-12.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | -53.5% |
0.0% |
6.8% |
-35.0% |
60.2% |
35.7% |
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) | | 28,447 |
30,438 |
31,733 |
28,829 |
29,609 |
24,236 |
20,390 |
20,390 |
|
 | Balance sheet change% | | -5.4% |
7.0% |
4.3% |
-9.2% |
2.7% |
-18.1% |
-15.9% |
0.0% |
|
 | Added value | | 22.7 |
-38.4 |
-35.8 |
-48.3 |
49.1 |
-12.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -89 |
0 |
458 |
-211 |
-392 |
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 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 100.0% |
100.0% |
198.3% |
318.4% |
293.1% |
100.0% |
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 % | | 5.2% |
9.4% |
5.7% |
9.2% |
6.7% |
9.3% |
0.0% |
0.0% |
|
 | ROI % | | 5.2% |
9.4% |
5.7% |
9.2% |
6.8% |
9.3% |
0.0% |
0.0% |
|
 | ROE % | | -4.5% |
8.1% |
5.4% |
7.7% |
4.0% |
9.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.9% |
99.0% |
99.1% |
99.8% |
99.9% |
99.9% |
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, % | | -96,000.0% |
62,053.6% |
68,443.7% |
46,461.8% |
45,735.4% |
50,726.3% |
0.0% |
0.0% |
|
 | Gearing % | | 1.1% |
1.0% |
0.9% |
0.2% |
0.0% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1,021.2% |
65.7% |
27.7% |
109.1% |
2,763.6% |
222.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 75.6 |
89.7 |
94.4 |
396.9 |
1,642.9 |
954.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 75.6 |
89.7 |
94.4 |
396.9 |
1,642.9 |
954.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 22,073.6 |
24,126.6 |
24,795.8 |
22,516.0 |
23,820.8 |
6,297.5 |
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 | | 4,475.2 |
11,076.1 |
19,467.1 |
15,491.8 |
18,807.6 |
16,354.1 |
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 |
|
|