|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 1.6% |
1.6% |
1.0% |
0.8% |
6.8% |
1.1% |
4.6% |
4.6% |
|
| Credit score (0-100) | | 76 |
75 |
85 |
89 |
34 |
80 |
19 |
20 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 5.8 |
5.7 |
291.8 |
401.4 |
0.0 |
407.7 |
-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 | | 156 |
332 |
989 |
1,618 |
-1,242 |
53.4 |
0.0 |
0.0 |
|
| EBITDA | | 156 |
332 |
989 |
1,618 |
-1,242 |
53.4 |
0.0 |
0.0 |
|
| EBIT | | 4.8 |
104 |
745 |
1,388 |
-1,518 |
9,132 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -234.3 |
-143.5 |
362.7 |
1,120.3 |
-1,752.0 |
8,578.0 |
0.0 |
0.0 |
|
| Net earnings | | -182.5 |
-103.2 |
278.7 |
878.9 |
-1,338.8 |
6,674.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -234 |
-143 |
363 |
1,120 |
-1,752 |
8,578 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 11,440 |
11,597 |
11,434 |
11,149 |
11,093 |
20,172 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,014 |
2,910 |
5,303 |
4,068 |
2,729 |
9,404 |
-1,132 |
-1,132 |
|
| Interest-bearing liabilities | | 6,498 |
6,275 |
9,703 |
12,073 |
10,241 |
10,786 |
1,132 |
1,132 |
|
| Balance sheet total (assets) | | 13,911 |
14,380 |
22,775 |
16,687 |
13,598 |
22,119 |
0.0 |
0.0 |
|
|
| Net Debt | | 6,489 |
6,275 |
9,703 |
9,175 |
9,662 |
10,670 |
1,132 |
1,132 |
|
|
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 | | 156 |
332 |
989 |
1,618 |
-1,242 |
53.4 |
0.0 |
0.0 |
|
| Gross profit growth | | 2,668.0% |
113.1% |
198.0% |
63.6% |
0.0% |
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) | | 13,911 |
14,380 |
22,775 |
16,687 |
13,598 |
22,119 |
0 |
0 |
|
| Balance sheet change% | | 9.1% |
3.4% |
58.4% |
-26.7% |
-18.5% |
62.7% |
-100.0% |
0.0% |
|
| Added value | | 155.8 |
331.9 |
989.2 |
1,618.0 |
-1,288.0 |
9,253.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 343 |
-71 |
-2,521 |
6,592 |
-5,325 |
8,958 |
-20,172 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
-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 (%) | | 3.1% |
31.3% |
75.3% |
85.8% |
122.2% |
17,094.9% |
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 % | | 0.1% |
1.0% |
3.9% |
7.7% |
-8.7% |
50.8% |
0.0% |
0.0% |
|
| ROI % | | 0.1% |
1.0% |
3.9% |
7.8% |
-9.0% |
51.8% |
0.0% |
0.0% |
|
| ROE % | | -5.9% |
-3.5% |
6.8% |
18.8% |
-39.4% |
110.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 21.7% |
20.2% |
23.3% |
24.4% |
20.1% |
42.5% |
-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, % | | 4,166.1% |
1,890.4% |
980.9% |
567.1% |
-777.9% |
19,972.4% |
0.0% |
0.0% |
|
| Gearing % | | 215.6% |
215.6% |
183.0% |
296.8% |
375.2% |
114.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
4.5% |
4.6% |
3.7% |
3.9% |
4.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.0 |
1.1 |
0.1 |
24.8 |
1.2 |
3.2 |
0.0 |
0.0 |
|
| Current Ratio | | 2.9 |
6.3 |
2.4 |
33.9 |
1.3 |
4.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 8.8 |
0.0 |
0.0 |
2,897.9 |
579.0 |
116.2 |
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 | | 1,209.1 |
1,773.3 |
6,169.6 |
1,940.5 |
274.0 |
486.2 |
-566.2 |
-566.2 |
|
| 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 |
|
|