|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.6% |
0.6% |
0.5% |
0.6% |
2.3% |
0.9% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 97 |
97 |
99 |
97 |
64 |
87 |
26 |
26 |
|
 | Credit rating | | AA |
AA |
AAA |
AA |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 4,146.2 |
4,381.9 |
4,890.4 |
4,820.3 |
0.6 |
5,039.7 |
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 | | -9.6 |
-12.2 |
-9.9 |
-8.9 |
-10.4 |
158 |
0.0 |
0.0 |
|
 | EBITDA | | -9.6 |
-12.2 |
-9.9 |
-8.9 |
-10.4 |
3.9 |
0.0 |
0.0 |
|
 | EBIT | | -9.6 |
-12.2 |
-9.9 |
-8.9 |
-10.4 |
-57.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 723.7 |
1,934.4 |
3,684.8 |
495.3 |
-7,067.1 |
31,020.7 |
0.0 |
0.0 |
|
 | Net earnings | | 724.7 |
1,934.4 |
3,684.8 |
495.3 |
-7,067.1 |
31,020.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 724 |
1,934 |
3,685 |
495 |
-7,067 |
31,021 |
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 | | 43,814 |
45,694 |
49,324 |
49,763 |
42,638 |
73,512 |
3,494 |
3,494 |
|
 | Interest-bearing liabilities | | 2,975 |
2,973 |
2,842 |
2,767 |
2,797 |
2,950 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 46,794 |
48,675 |
52,174 |
52,537 |
45,443 |
76,473 |
3,494 |
3,494 |
|
|
 | Net Debt | | 2,970 |
2,718 |
2,591 |
2,403 |
2,435 |
2,300 |
-3,494 |
-3,494 |
|
|
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 | | -9.6 |
-12.2 |
-9.9 |
-8.9 |
-10.4 |
158 |
0.0 |
0.0 |
|
 | Gross profit growth | | 21.5% |
-28.2% |
18.8% |
10.3% |
-17.0% |
0.0% |
-100.0% |
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) | | 46,794 |
48,675 |
52,174 |
52,537 |
45,443 |
76,473 |
3,494 |
3,494 |
|
 | Balance sheet change% | | 3.5% |
4.0% |
7.2% |
0.7% |
-13.5% |
68.3% |
-95.4% |
0.0% |
|
 | Added value | | -9.6 |
-12.2 |
-9.9 |
-8.9 |
-10.4 |
3.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 53 |
-85 |
0 |
0 |
0 |
-61 |
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 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
-36.4% |
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 % | | 1.9% |
4.4% |
7.6% |
1.2% |
-14.2% |
51.1% |
0.0% |
0.0% |
|
 | ROI % | | 1.9% |
4.4% |
7.6% |
1.2% |
-14.2% |
51.1% |
0.0% |
0.0% |
|
 | ROE % | | 1.7% |
4.3% |
7.8% |
1.0% |
-15.3% |
53.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 93.6% |
93.9% |
94.5% |
94.7% |
93.8% |
96.1% |
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, % | | -31,095.8% |
-22,204.1% |
-26,073.9% |
-26,963.6% |
-23,347.7% |
58,845.6% |
0.0% |
0.0% |
|
 | Gearing % | | 6.8% |
6.5% |
5.8% |
5.6% |
6.6% |
4.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.8% |
5.1% |
5.0% |
4.8% |
4.8% |
5.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.2 |
1.2 |
1.1 |
1.2 |
1.1 |
1.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.2 |
1.2 |
1.1 |
1.2 |
1.1 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.8 |
255.2 |
251.4 |
363.5 |
361.7 |
649.9 |
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 | | 504.9 |
196.4 |
131.8 |
68.7 |
0.4 |
-223.6 |
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 |
|
|