|
1000.0
| Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 2.2% |
3.8% |
2.4% |
1.2% |
1.7% |
1.2% |
9.6% |
9.6% |
|
| Credit score (0-100) | | 68 |
52 |
63 |
81 |
72 |
80 |
26 |
26 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
55.0 |
1.5 |
53.2 |
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 | | -10.3 |
304 |
218 |
286 |
148 |
590 |
0.0 |
0.0 |
|
| EBITDA | | -10.3 |
304 |
218 |
286 |
148 |
578 |
0.0 |
0.0 |
|
| EBIT | | -10.3 |
304 |
218 |
286 |
148 |
578 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -62.1 |
-337.2 |
154.7 |
1,252.0 |
18.5 |
409.0 |
0.0 |
0.0 |
|
| Net earnings | | -62.1 |
-337.2 |
174.2 |
1,224.1 |
16.9 |
319.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -62.1 |
-337 |
155 |
1,252 |
18.5 |
409 |
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 | | 933 |
596 |
659 |
2,006 |
1,909 |
2,110 |
1,985 |
1,985 |
|
| Interest-bearing liabilities | | 508 |
478 |
2,533 |
1,758 |
1,906 |
1,626 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,459 |
1,642 |
3,219 |
3,893 |
3,863 |
3,993 |
1,985 |
1,985 |
|
|
| Net Debt | | 504 |
206 |
2,517 |
1,684 |
1,877 |
1,459 |
-1,985 |
-1,985 |
|
|
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 | | -10.3 |
304 |
218 |
286 |
148 |
590 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-28.2% |
30.9% |
-48.1% |
297.5% |
-100.0% |
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) | | 1,459 |
1,642 |
3,219 |
3,893 |
3,863 |
3,993 |
1,985 |
1,985 |
|
| Balance sheet change% | | -4.3% |
12.5% |
96.1% |
20.9% |
-0.8% |
3.4% |
-50.3% |
0.0% |
|
| Added value | | -10.3 |
304.2 |
218.4 |
285.9 |
148.5 |
577.7 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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% |
97.9% |
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 % | | -2.7% |
-20.5% |
9.1% |
37.5% |
3.8% |
14.7% |
0.0% |
0.0% |
|
| ROI % | | -2.8% |
-25.3% |
10.3% |
38.3% |
3.9% |
15.3% |
0.0% |
0.0% |
|
| ROE % | | -6.4% |
-44.1% |
27.8% |
91.8% |
0.9% |
15.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 64.0% |
36.3% |
20.5% |
52.3% |
49.4% |
52.8% |
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, % | | -4,877.7% |
67.8% |
1,152.5% |
589.2% |
1,264.4% |
252.6% |
0.0% |
0.0% |
|
| Gearing % | | 54.5% |
80.2% |
384.2% |
87.6% |
99.9% |
77.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.7% |
3.9% |
4.3% |
3.8% |
7.1% |
9.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.3 |
2.8 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.1 |
0.3 |
2.8 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4.7 |
271.6 |
16.6 |
73.7 |
29.0 |
166.4 |
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 | | -493.5 |
-754.2 |
1,205.2 |
-1,802.6 |
-1,900.1 |
-1,698.9 |
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 |
|
|