|
1000.0
| Bankruptcy risk for industry | | 5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
5.9% |
|
| Bankruptcy risk | | 1.3% |
1.3% |
1.4% |
1.4% |
4.4% |
1.6% |
12.8% |
12.6% |
|
| Credit score (0-100) | | 82 |
81 |
78 |
78 |
47 |
74 |
3 |
4 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 30.1 |
30.4 |
15.8 |
19.5 |
0.0 |
3.3 |
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 | | 3,271 |
2,581 |
2,479 |
2,499 |
1,755 |
2,908 |
0.0 |
0.0 |
|
| EBITDA | | 535 |
330 |
268 |
230 |
-345 |
350 |
0.0 |
0.0 |
|
| EBIT | | 516 |
306 |
251 |
198 |
-370 |
339 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 507.4 |
299.5 |
258.2 |
108.8 |
-460.1 |
280.7 |
0.0 |
0.0 |
|
| Net earnings | | 381.4 |
221.8 |
189.0 |
72.1 |
-350.9 |
211.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 507 |
299 |
258 |
109 |
-460 |
281 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 101 |
33.8 |
17.3 |
117 |
18.2 |
47.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,356 |
1,578 |
1,617 |
1,539 |
809 |
870 |
974 |
974 |
|
| Interest-bearing liabilities | | 140 |
47.8 |
215 |
1,025 |
874 |
319 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,915 |
3,586 |
3,450 |
3,824 |
3,436 |
2,448 |
974 |
974 |
|
|
| Net Debt | | 83.2 |
-571 |
160 |
1,001 |
857 |
-140 |
-974 |
-974 |
|
|
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 | | 3,271 |
2,581 |
2,479 |
2,499 |
1,755 |
2,908 |
0.0 |
0.0 |
|
| Gross profit growth | | 6.8% |
-21.1% |
-3.9% |
0.8% |
-29.8% |
65.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
6 |
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) | | 2,915 |
3,586 |
3,450 |
3,824 |
3,436 |
2,448 |
974 |
974 |
|
| Balance sheet change% | | 12.6% |
23.0% |
-3.8% |
10.8% |
-10.2% |
-28.8% |
-60.2% |
0.0% |
|
| Added value | | 534.9 |
329.7 |
267.7 |
230.3 |
-337.4 |
349.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 82 |
-91 |
-33 |
67 |
-124 |
19 |
-47 |
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 |
-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 (%) | | 15.8% |
11.8% |
10.1% |
7.9% |
-21.1% |
11.7% |
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 % | | 19.2% |
9.8% |
7.9% |
5.6% |
-10.0% |
11.6% |
0.0% |
0.0% |
|
| ROI % | | 38.0% |
20.1% |
15.9% |
9.3% |
-16.9% |
23.8% |
0.0% |
0.0% |
|
| ROE % | | 32.7% |
15.1% |
11.8% |
4.6% |
-29.9% |
25.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 46.5% |
44.0% |
46.9% |
40.2% |
29.2% |
35.7% |
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, % | | 15.6% |
-173.2% |
59.9% |
434.4% |
-248.6% |
-40.0% |
0.0% |
0.0% |
|
| Gearing % | | 10.3% |
3.0% |
13.3% |
66.6% |
108.1% |
36.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.0% |
19.4% |
14.9% |
15.6% |
10.4% |
10.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
1.8 |
1.9 |
1.6 |
1.7 |
1.5 |
0.0 |
0.0 |
|
| Current Ratio | | 2.0 |
1.9 |
2.0 |
1.7 |
1.3 |
1.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 56.4 |
618.9 |
54.8 |
24.9 |
17.0 |
458.6 |
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 | | 1,358.9 |
1,593.0 |
1,618.3 |
1,430.6 |
756.3 |
785.9 |
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 |
58 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
58 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
56 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
35 |
0 |
0 |
|
|