|
1000.0
| Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 1.7% |
1.9% |
1.8% |
1.2% |
0.7% |
0.6% |
6.6% |
6.6% |
|
| Credit score (0-100) | | 75 |
71 |
71 |
81 |
93 |
95 |
36 |
36 |
|
| Credit rating | | A |
A |
A |
A |
AA |
AA |
BBB |
BBB |
|
| Credit limit (kDKK) | | 13.8 |
2.9 |
4.4 |
302.1 |
1,081.1 |
1,183.8 |
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 | | -5.6 |
-9.9 |
-8.0 |
-10.8 |
-8.4 |
-6.8 |
0.0 |
0.0 |
|
| EBITDA | | -5.6 |
-9.9 |
-8.0 |
-10.8 |
-8.4 |
-6.8 |
0.0 |
0.0 |
|
| EBIT | | -5.6 |
-9.9 |
-8.0 |
-10.8 |
-8.4 |
-6.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -408.0 |
-1,908.9 |
-1,022.5 |
52.4 |
373.3 |
520.8 |
0.0 |
0.0 |
|
| Net earnings | | -408.5 |
-1,908.9 |
-1,082.5 |
52.4 |
373.3 |
460.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -408 |
-1,909 |
-1,022 |
52.4 |
373 |
521 |
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 | | 13,084 |
12,152 |
10,959 |
10,899 |
12,067 |
12,409 |
11,659 |
11,659 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 13,092 |
12,169 |
11,107 |
10,907 |
12,078 |
12,459 |
11,659 |
11,659 |
|
|
| Net Debt | | -1,753 |
-1,581 |
-3,856 |
-3,606 |
-3,319 |
-3,631 |
-11,659 |
-11,659 |
|
|
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 | | -5.6 |
-9.9 |
-8.0 |
-10.8 |
-8.4 |
-6.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-75.6% |
19.4% |
-35.8% |
22.0% |
19.0% |
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) | | 13,092 |
12,169 |
11,107 |
10,907 |
12,078 |
12,459 |
11,659 |
11,659 |
|
| Balance sheet change% | | -3.8% |
-7.0% |
-8.7% |
-1.8% |
10.7% |
3.2% |
-6.4% |
0.0% |
|
| Added value | | -5.6 |
-9.9 |
-8.0 |
-10.8 |
-8.4 |
-6.8 |
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 | | -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 (%) | | 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 % | | -3.1% |
-13.7% |
-8.8% |
2.9% |
3.3% |
4.3% |
0.0% |
0.0% |
|
| ROI % | | -3.1% |
-13.7% |
-8.8% |
2.9% |
3.3% |
4.3% |
0.0% |
0.0% |
|
| ROE % | | -3.1% |
-15.1% |
-9.4% |
0.5% |
3.3% |
3.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.9% |
99.9% |
98.7% |
99.9% |
99.9% |
99.6% |
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, % | | 31,169.2% |
16,009.0% |
48,456.1% |
33,365.4% |
39,390.0% |
53,200.5% |
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 | | 282.7 |
113.0 |
27.4 |
441.2 |
294.6 |
74.0 |
0.0 |
0.0 |
|
| Current Ratio | | 282.7 |
113.0 |
27.4 |
441.2 |
294.6 |
74.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,753.3 |
1,581.4 |
3,855.7 |
3,605.8 |
3,319.4 |
3,630.9 |
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 | | 2,112.8 |
497.4 |
2,299.7 |
506.6 |
337.9 |
188.2 |
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 |
|
|