|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 8.4% |
5.7% |
3.2% |
4.0% |
7.2% |
4.6% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 31 |
41 |
55 |
48 |
33 |
45 |
25 |
25 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
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 | | -11.6 |
-12.6 |
-13.0 |
-15.0 |
-15.0 |
-13.9 |
0.0 |
0.0 |
|
 | EBITDA | | -11.6 |
-12.6 |
-13.0 |
-15.0 |
-15.0 |
-13.9 |
0.0 |
0.0 |
|
 | EBIT | | -11.6 |
-12.6 |
-13.0 |
-15.0 |
-15.0 |
-13.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 98.0 |
-22.4 |
748.3 |
-178.4 |
98.2 |
474.7 |
0.0 |
0.0 |
|
 | Net earnings | | 80.2 |
-17.2 |
583.6 |
-143.2 |
76.2 |
372.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 98.0 |
-22.4 |
748 |
-178 |
98.2 |
475 |
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 | | 3,317 |
3,165 |
3,610 |
3,326 |
3,259 |
3,484 |
3,206 |
3,206 |
|
 | Interest-bearing liabilities | | 34.1 |
35.5 |
57.1 |
58.6 |
47.9 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,365 |
3,231 |
3,771 |
3,494 |
3,342 |
3,586 |
3,206 |
3,206 |
|
|
 | Net Debt | | -3,331 |
-3,135 |
-3,658 |
-3,272 |
-3,153 |
-3,586 |
-3,206 |
-3,206 |
|
|
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 | | -11.6 |
-12.6 |
-13.0 |
-15.0 |
-15.0 |
-13.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.6% |
-8.6% |
-3.0% |
-15.4% |
0.0% |
7.5% |
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) | | 3,365 |
3,231 |
3,771 |
3,494 |
3,342 |
3,586 |
3,206 |
3,206 |
|
 | Balance sheet change% | | -1.4% |
-4.0% |
16.7% |
-7.4% |
-4.3% |
7.3% |
-10.6% |
0.0% |
|
 | Added value | | -11.6 |
-12.6 |
-13.0 |
-15.0 |
-15.0 |
-13.9 |
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 |
-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% |
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 % | | 3.0% |
7.3% |
21.5% |
15.1% |
3.1% |
13.8% |
0.0% |
0.0% |
|
 | ROI % | | 3.0% |
7.4% |
21.9% |
15.6% |
3.1% |
14.1% |
0.0% |
0.0% |
|
 | ROE % | | 2.4% |
-0.5% |
17.2% |
-4.1% |
2.3% |
11.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.6% |
98.0% |
95.7% |
95.2% |
97.5% |
97.1% |
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, % | | 28,653.8% |
24,829.7% |
28,138.8% |
21,812.7% |
21,023.2% |
25,845.0% |
0.0% |
0.0% |
|
 | Gearing % | | 1.0% |
1.1% |
1.6% |
1.8% |
1.5% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.1% |
758.5% |
5.9% |
1,258.5% |
11.8% |
12.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 70.1 |
48.9 |
23.4 |
20.8 |
40.1 |
239.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 70.1 |
48.9 |
23.4 |
20.8 |
40.1 |
239.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,365.1 |
3,170.2 |
3,715.1 |
3,330.5 |
3,200.9 |
3,586.0 |
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 | | 76.7 |
-4.3 |
-80.4 |
358.8 |
62.2 |
113.2 |
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 |
|
|