|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.6% |
2.8% |
2.5% |
4.6% |
2.8% |
2.6% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 76 |
61 |
63 |
45 |
58 |
60 |
30 |
30 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 26.7 |
0.0 |
0.1 |
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 | | -23.4 |
11.0 |
-74.6 |
-59.4 |
-22.8 |
-33.1 |
0.0 |
0.0 |
|
 | EBITDA | | -23.4 |
33.5 |
-74.6 |
-59.4 |
-22.8 |
-33.1 |
0.0 |
0.0 |
|
 | EBIT | | -45.6 |
0.2 |
-74.6 |
-59.4 |
-22.8 |
-33.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -74.2 |
-185.5 |
1,008.5 |
-893.2 |
268.6 |
841.5 |
0.0 |
0.0 |
|
 | Net earnings | | -58.4 |
-152.1 |
786.6 |
-893.2 |
268.6 |
792.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -74.2 |
-185 |
1,008 |
-893 |
269 |
841 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,527 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,686 |
10,426 |
11,102 |
10,095 |
10,250 |
10,924 |
10,677 |
10,677 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,698 |
10,438 |
11,379 |
10,357 |
10,268 |
11,003 |
10,677 |
10,677 |
|
|
 | Net Debt | | -7,134 |
-10,355 |
-11,379 |
-10,323 |
-10,223 |
-10,986 |
-10,677 |
-10,677 |
|
|
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 | | -23.4 |
11.0 |
-74.6 |
-59.4 |
-22.8 |
-33.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 22.3% |
0.0% |
0.0% |
20.4% |
61.6% |
-45.0% |
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) | | 10,698 |
10,438 |
11,379 |
10,357 |
10,268 |
11,003 |
10,677 |
10,677 |
|
 | Balance sheet change% | | -2.1% |
-2.4% |
9.0% |
-9.0% |
-0.9% |
7.2% |
-3.0% |
0.0% |
|
 | Added value | | -23.4 |
33.5 |
-74.6 |
-59.4 |
-22.8 |
-33.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 3,505 |
-3,560 |
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 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 194.6% |
2.1% |
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 % | | -0.4% |
1.7% |
9.2% |
1.3% |
4.0% |
7.9% |
0.0% |
0.0% |
|
 | ROI % | | -0.4% |
1.7% |
9.4% |
1.4% |
4.0% |
7.9% |
0.0% |
0.0% |
|
 | ROE % | | -0.5% |
-1.4% |
7.3% |
-8.4% |
2.6% |
7.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.9% |
97.6% |
97.5% |
99.8% |
99.3% |
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, % | | 30,430.4% |
-30,911.9% |
15,243.0% |
17,371.9% |
44,810.1% |
33,217.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 573.7 |
835.1 |
41.0 |
39.6 |
556.7 |
319.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 573.7 |
835.1 |
41.0 |
39.6 |
556.7 |
319.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 7,134.1 |
10,355.5 |
11,378.9 |
10,322.7 |
10,223.4 |
10,986.3 |
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 | | 7,158.9 |
165.3 |
-217.0 |
-84.3 |
131.0 |
70.9 |
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 |
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 |
|
|