|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.0% |
1.8% |
1.6% |
1.7% |
1.9% |
1.2% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 70 |
73 |
74 |
72 |
69 |
81 |
29 |
29 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.3 |
2.0 |
8.8 |
6.1 |
1.5 |
211.3 |
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 | | -13.3 |
-14.0 |
-12.4 |
-14.3 |
-20.6 |
-35.2 |
0.0 |
0.0 |
|
 | EBITDA | | -13.3 |
-14.0 |
-12.4 |
-14.3 |
-20.6 |
-35.2 |
0.0 |
0.0 |
|
 | EBIT | | -13.3 |
-14.0 |
-12.4 |
-14.3 |
-20.6 |
-35.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 440.4 |
688.3 |
1,008.3 |
510.3 |
1,953.1 |
956.6 |
0.0 |
0.0 |
|
 | Net earnings | | 426.8 |
676.3 |
944.3 |
567.9 |
1,895.5 |
845.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 440 |
688 |
1,008 |
510 |
1,953 |
957 |
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 | | 3,023 |
3,592 |
4,425 |
4,880 |
5,809 |
6,536 |
6,289 |
6,289 |
|
 | Interest-bearing liabilities | | 33.2 |
34.2 |
117 |
2.9 |
2.9 |
2.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,077 |
3,634 |
4,610 |
4,889 |
5,818 |
6,656 |
6,289 |
6,289 |
|
|
 | Net Debt | | -1,493 |
-2,195 |
-3,076 |
-3,317 |
-4,166 |
-5,181 |
-6,289 |
-6,289 |
|
|
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 | | -13.3 |
-14.0 |
-12.4 |
-14.3 |
-20.6 |
-35.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | -22.3% |
-4.9% |
10.9% |
-14.6% |
-44.6% |
-70.6% |
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) | | 3,077 |
3,634 |
4,610 |
4,889 |
5,818 |
6,656 |
6,289 |
6,289 |
|
 | Balance sheet change% | | 4.5% |
18.1% |
26.9% |
6.1% |
19.0% |
14.4% |
-5.5% |
0.0% |
|
 | Added value | | -13.3 |
-14.0 |
-12.4 |
-14.3 |
-20.6 |
-35.2 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 14.7% |
20.8% |
24.6% |
20.9% |
36.7% |
15.3% |
0.0% |
0.0% |
|
 | ROI % | | 14.8% |
20.9% |
24.8% |
21.0% |
36.7% |
15.5% |
0.0% |
0.0% |
|
 | ROE % | | 14.4% |
20.4% |
23.6% |
12.2% |
35.5% |
13.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.3% |
98.8% |
96.0% |
99.8% |
99.8% |
98.2% |
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, % | | 11,220.3% |
15,728.7% |
24,741.2% |
23,269.6% |
20,219.5% |
14,734.8% |
0.0% |
0.0% |
|
 | Gearing % | | 1.1% |
1.0% |
2.7% |
0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.8% |
32.7% |
8.0% |
800.9% |
394.9% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 41.1 |
59.5 |
18.5 |
406.4 |
529.4 |
644.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 41.1 |
59.5 |
18.5 |
406.4 |
529.4 |
644.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,526.3 |
2,229.6 |
3,193.4 |
3,319.5 |
4,168.9 |
5,183.7 |
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 | | 655.8 |
930.2 |
1,406.2 |
797.1 |
1,672.4 |
2,210.8 |
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 |
|
|