|
1000.0
 | Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
 | Bankruptcy risk | | 2.2% |
3.4% |
2.0% |
4.2% |
2.1% |
1.8% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 68 |
55 |
68 |
47 |
66 |
71 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.5 |
0.0 |
1.1 |
0.0 |
0.5 |
5.0 |
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 | | -89.4 |
-56.8 |
-48.9 |
-33.4 |
-35.4 |
-22.7 |
0.0 |
0.0 |
|
 | EBITDA | | -89.4 |
-219 |
-48.9 |
-33.4 |
-35.4 |
-22.7 |
0.0 |
0.0 |
|
 | EBIT | | -106 |
-219 |
-48.9 |
-33.4 |
-35.4 |
-22.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 475.1 |
-142.0 |
672.6 |
169.6 |
601.1 |
592.4 |
0.0 |
0.0 |
|
 | Net earnings | | 475.1 |
-142.0 |
543.0 |
132.3 |
468.8 |
462.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 475 |
-142 |
673 |
170 |
601 |
592 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 727 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 11,801 |
9,560 |
9,803 |
8,335 |
7,804 |
8,266 |
8,080 |
8,080 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 12,824 |
9,602 |
9,975 |
8,410 |
7,974 |
8,553 |
8,080 |
8,080 |
|
|
 | Net Debt | | -12,013 |
-9,558 |
-9,975 |
-8,410 |
-7,974 |
-8,553 |
-8,080 |
-8,080 |
|
|
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 | | -89.4 |
-56.8 |
-48.9 |
-33.4 |
-35.4 |
-22.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -1.1% |
36.5% |
13.9% |
31.7% |
-6.1% |
35.8% |
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) | | 12,824 |
9,602 |
9,975 |
8,410 |
7,974 |
8,553 |
8,080 |
8,080 |
|
 | Balance sheet change% | | -26.7% |
-25.1% |
3.9% |
-15.7% |
-5.2% |
7.3% |
-5.5% |
0.0% |
|
 | Added value | | -89.4 |
-219.2 |
-48.9 |
-33.4 |
-35.4 |
-22.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -33 |
-727 |
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 (%) | | 118.3% |
386.2% |
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 % | | 5.0% |
-0.8% |
6.9% |
1.9% |
7.3% |
7.2% |
0.0% |
0.0% |
|
 | ROI % | | 5.2% |
-0.9% |
7.0% |
1.9% |
7.5% |
7.4% |
0.0% |
0.0% |
|
 | ROE % | | 3.3% |
-1.3% |
5.6% |
1.5% |
5.8% |
5.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.0% |
99.6% |
98.3% |
99.1% |
97.9% |
96.6% |
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, % | | 13,431.9% |
4,360.9% |
20,413.2% |
25,209.6% |
22,522.6% |
37,650.6% |
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 | | 11.8 |
224.5 |
57.9 |
112.0 |
211.1 |
50.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 11.8 |
224.5 |
57.9 |
112.0 |
211.1 |
50.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 12,012.7 |
9,558.4 |
9,974.5 |
8,409.9 |
7,973.7 |
8,553.1 |
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 | | 9,061.1 |
242.9 |
2,165.8 |
82.8 |
274.0 |
167.7 |
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 |
|
|