|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 6.1% |
4.4% |
5.0% |
5.7% |
5.8% |
5.5% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 40 |
48 |
44 |
39 |
39 |
40 |
12 |
12 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
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 | | 715 |
486 |
462 |
384 |
279 |
283 |
0.0 |
0.0 |
|
| EBITDA | | 624 |
239 |
225 |
159 |
56.0 |
22.3 |
0.0 |
0.0 |
|
| EBIT | | 510 |
106 |
85.3 |
47.4 |
41.6 |
-119 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 474.6 |
62.5 |
48.4 |
10.5 |
5.7 |
-201.5 |
0.0 |
0.0 |
|
| Net earnings | | 474.6 |
62.5 |
48.4 |
10.5 |
5.7 |
-201.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 475 |
62.5 |
48.4 |
10.5 |
5.7 |
-202 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,475 |
3,453 |
3,514 |
3,402 |
3,192 |
3,390 |
0.0 |
0.0 |
|
| Shareholders equity total | | -177 |
-115 |
-66.5 |
-56.0 |
-50.3 |
-252 |
-1,252 |
-1,252 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1,252 |
1,252 |
|
| Balance sheet total (assets) | | 4,563 |
4,588 |
4,542 |
4,596 |
4,653 |
4,453 |
0.0 |
0.0 |
|
|
| Net Debt | | -1,011 |
-195 |
-125 |
-275 |
-235 |
-66.4 |
1,252 |
1,252 |
|
|
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 | | 715 |
486 |
462 |
384 |
279 |
283 |
0.0 |
0.0 |
|
| Gross profit growth | | 157.5% |
-32.0% |
-4.9% |
-16.8% |
-27.3% |
1.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,563 |
4,588 |
4,542 |
4,596 |
4,653 |
4,453 |
0 |
0 |
|
| Balance sheet change% | | 5.3% |
0.6% |
-1.0% |
1.2% |
1.2% |
-4.3% |
-100.0% |
0.0% |
|
| Added value | | 624.0 |
239.0 |
225.5 |
159.3 |
153.5 |
22.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 20 |
845 |
-79 |
-224 |
-225 |
57 |
-3,390 |
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 |
-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 (%) | | 71.3% |
21.8% |
18.4% |
12.3% |
14.9% |
-42.1% |
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 % | | 10.8% |
2.4% |
2.0% |
1.2% |
1.1% |
-2.4% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROE % | | 10.7% |
1.4% |
1.1% |
0.2% |
0.1% |
-4.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -3.8% |
-2.5% |
-1.5% |
-1.2% |
-1.1% |
-5.4% |
-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, % | | -162.1% |
-81.8% |
-55.5% |
-172.4% |
-420.4% |
-298.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| 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 | | 0.3 |
0.1 |
0.1 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.4 |
0.2 |
0.2 |
0.3 |
0.3 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,011.4 |
195.5 |
125.2 |
274.6 |
235.4 |
66.4 |
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 | | -2,652.8 |
-3,568.4 |
-3,580.8 |
-3,458.4 |
-3,242.1 |
-3,642.2 |
-625.9 |
-625.9 |
|
| 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 | | 624 |
239 |
225 |
159 |
154 |
22 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 624 |
239 |
225 |
159 |
56 |
22 |
0 |
0 |
|
| EBIT / employee | | 510 |
106 |
85 |
47 |
42 |
-119 |
0 |
0 |
|
| Net earnings / employee | | 475 |
62 |
48 |
10 |
6 |
-202 |
0 |
0 |
|
|