|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
4.2% |
|
| Bankruptcy risk | | 0.6% |
2.7% |
8.8% |
7.7% |
4.6% |
10.0% |
23.0% |
25.7% |
|
| Credit score (0-100) | | 97 |
62 |
29 |
32 |
44 |
24 |
3 |
1 |
|
| Credit rating | | A |
BBB |
B |
B |
BB |
B |
C |
C |
|
| Credit limit (kDKK) | | 1,487.8 |
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 | | 6,305 |
7,279 |
-53.5 |
-283 |
1,647 |
-791 |
0.0 |
0.0 |
|
| EBITDA | | 2,830 |
4,381 |
-61.5 |
-283 |
1,647 |
-791 |
0.0 |
0.0 |
|
| EBIT | | 1,666 |
3,621 |
-61.5 |
-286 |
1,616 |
-823 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,587.3 |
3,557.7 |
-130.0 |
-332.5 |
1,577.8 |
-858.3 |
0.0 |
0.0 |
|
| Net earnings | | 1,231.0 |
2,733.5 |
-101.6 |
-225.0 |
824.8 |
-858.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,587 |
3,558 |
-130 |
-333 |
1,578 |
-858 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 10,251 |
0.0 |
0.0 |
292 |
261 |
229 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13,444 |
15,377 |
398 |
173 |
998 |
140 |
14.8 |
14.8 |
|
| Interest-bearing liabilities | | 1,392 |
309 |
1,255 |
1,047 |
1,189 |
781 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 19,913 |
15,849 |
1,721 |
1,292 |
2,249 |
1,023 |
14.8 |
14.8 |
|
|
| Net Debt | | 1,349 |
-10,601 |
-173 |
312 |
1,093 |
562 |
-14.8 |
-14.8 |
|
|
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 | | 6,305 |
7,279 |
-53.5 |
-283 |
1,647 |
-791 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.8% |
15.4% |
0.0% |
-428.6% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 8 |
4 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 22.2% |
-45.5% |
-100.0% |
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) | | 19,913 |
15,849 |
1,721 |
1,292 |
2,249 |
1,023 |
15 |
15 |
|
| Balance sheet change% | | 8.0% |
-20.4% |
-89.1% |
-25.0% |
74.1% |
-54.5% |
-98.6% |
0.0% |
|
| Added value | | 1,666.2 |
3,621.4 |
-61.5 |
-285.6 |
1,615.7 |
-822.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,230 |
-11,066 |
0 |
290 |
-63 |
-63 |
-229 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
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 (%) | | 26.4% |
49.8% |
114.9% |
101.0% |
98.1% |
104.0% |
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 % | | 8.8% |
20.4% |
-0.7% |
-19.0% |
91.3% |
-49.3% |
0.0% |
0.0% |
|
| ROI % | | 9.8% |
21.6% |
-0.7% |
-19.9% |
94.8% |
-52.0% |
0.0% |
0.0% |
|
| ROE % | | 9.3% |
19.0% |
-1.3% |
-78.7% |
140.8% |
-150.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 67.7% |
97.0% |
23.1% |
13.4% |
44.4% |
13.7% |
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, % | | 47.7% |
-242.0% |
281.7% |
-110.4% |
66.3% |
-71.1% |
0.0% |
0.0% |
|
| Gearing % | | 10.4% |
2.0% |
315.1% |
604.2% |
119.1% |
558.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 8.7% |
11.3% |
8.8% |
4.1% |
3.4% |
5.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
33.5 |
1.3 |
0.9 |
1.6 |
0.9 |
0.0 |
0.0 |
|
| Current Ratio | | 3.0 |
33.5 |
1.3 |
0.9 |
1.6 |
0.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 43.1 |
10,909.9 |
1,428.5 |
735.1 |
96.6 |
218.6 |
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 | | 6,427.7 |
15,349.9 |
370.8 |
-118.9 |
737.2 |
-89.7 |
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 | | 216 |
862 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 368 |
1,043 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 216 |
862 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 160 |
651 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|