|
1000.0
| Bankruptcy risk for industry | | 2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 1.3% |
1.0% |
4.4% |
13.4% |
16.5% |
25.7% |
14.3% |
14.3% |
|
| Credit score (0-100) | | 81 |
87 |
47 |
16 |
10 |
1 |
3 |
3 |
|
| Credit rating | | BBB |
A |
BB |
B |
B |
C |
B |
B |
|
| Credit limit (kDKK) | | 26.4 |
150.4 |
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 | | 1,840 |
1,878 |
2,905 |
69.5 |
-29.3 |
-14.7 |
0.0 |
0.0 |
|
| EBITDA | | 212 |
329 |
9,987 |
48.7 |
-29.5 |
-23.5 |
0.0 |
0.0 |
|
| EBIT | | 212 |
329 |
5,737 |
48.7 |
-29.5 |
-23.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 194.1 |
324.3 |
5,729.4 |
76.0 |
-30.3 |
-23.1 |
0.0 |
0.0 |
|
| Net earnings | | 150.7 |
252.3 |
4,468.7 |
59.2 |
-23.7 |
-18.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 194 |
324 |
5,729 |
76.0 |
-30.3 |
-23.1 |
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 | | 2,151 |
2,252 |
6,469 |
5,059 |
101 |
83.3 |
-41.7 |
-41.7 |
|
| Interest-bearing liabilities | | 1,417 |
170 |
0.0 |
0.0 |
40.8 |
0.0 |
41.7 |
41.7 |
|
| Balance sheet total (assets) | | 3,878 |
3,081 |
8,146 |
5,089 |
162 |
93.6 |
0.0 |
0.0 |
|
|
| Net Debt | | 1,415 |
-63.6 |
-6,970 |
-179 |
-115 |
-81.9 |
41.7 |
41.7 |
|
|
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 | | 1,840 |
1,878 |
2,905 |
69.5 |
-29.3 |
-14.7 |
0.0 |
0.0 |
|
| Gross profit growth | | -28.7% |
2.1% |
54.7% |
-97.6% |
0.0% |
49.7% |
0.0% |
0.0% |
|
| Employees | | 4 |
4 |
4 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-75.0% |
-100.0% |
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) | | 3,878 |
3,081 |
8,146 |
5,089 |
162 |
94 |
0 |
0 |
|
| Balance sheet change% | | -18.7% |
-20.5% |
164.4% |
-37.5% |
-96.8% |
-42.2% |
-100.0% |
0.0% |
|
| Added value | | 211.6 |
329.5 |
9,986.6 |
48.7 |
-29.5 |
-23.5 |
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 |
-4,250 |
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 |
-1.0 |
-2.0 |
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 (%) | | 11.5% |
17.5% |
197.4% |
70.1% |
101.0% |
159.5% |
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 % | | 4.9% |
9.5% |
102.2% |
1.5% |
-1.1% |
-18.1% |
0.0% |
0.0% |
|
| ROI % | | 5.4% |
11.0% |
129.0% |
1.8% |
-1.1% |
-20.5% |
0.0% |
0.0% |
|
| ROE % | | 5.6% |
11.5% |
102.5% |
1.0% |
-0.9% |
-19.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 55.5% |
73.1% |
79.4% |
99.4% |
62.5% |
88.9% |
-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, % | | 668.8% |
-19.3% |
-69.8% |
-368.0% |
388.0% |
348.6% |
0.0% |
0.0% |
|
| Gearing % | | 65.9% |
7.6% |
0.0% |
0.0% |
40.3% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.4% |
0.7% |
8.5% |
0.0% |
3.9% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.9 |
5.1 |
168.0 |
2.7 |
9.0 |
0.0 |
0.0 |
|
| Current Ratio | | 2.2 |
3.6 |
5.2 |
168.0 |
2.7 |
9.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1.7 |
233.9 |
6,970.0 |
179.3 |
155.4 |
81.9 |
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 | | 2,083.7 |
2,184.8 |
6,534.2 |
5,059.2 |
101.3 |
83.3 |
-20.9 |
-20.9 |
|
| 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 | | 53 |
82 |
2,497 |
49 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 53 |
82 |
2,497 |
49 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 53 |
82 |
1,434 |
49 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 38 |
63 |
1,117 |
59 |
0 |
0 |
0 |
0 |
|
|