 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.3% |
2.1% |
1.7% |
3.0% |
1.6% |
1.9% |
13.5% |
13.5% |
|
 | Credit score (0-100) | | 66 |
67 |
72 |
57 |
74 |
70 |
17 |
17 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
1.3 |
0.0 |
4.0 |
0.4 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -2.3 |
-2.0 |
-3.0 |
-3.8 |
-6.1 |
-9.2 |
0.0 |
0.0 |
|
 | EBITDA | | -2.3 |
-2.0 |
-3.0 |
-3.8 |
-6.1 |
-9.2 |
0.0 |
0.0 |
|
 | EBIT | | -2.3 |
-2.0 |
-3.0 |
-3.8 |
-6.1 |
-9.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 194.8 |
133.2 |
403.9 |
-17.2 |
313.9 |
271.5 |
0.0 |
0.0 |
|
 | Net earnings | | 171.1 |
107.8 |
361.3 |
25.0 |
309.6 |
242.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 195 |
133 |
404 |
-17.2 |
314 |
271 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 720 |
828 |
1,189 |
1,214 |
1,406 |
1,649 |
873 |
873 |
|
 | Interest-bearing liabilities | | 12.4 |
12.4 |
13.2 |
13.4 |
13.4 |
8.6 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 756 |
873 |
1,246 |
1,277 |
1,471 |
1,709 |
873 |
873 |
|
|
 | Net Debt | | -479 |
-568 |
-829 |
-837 |
-906 |
-1,040 |
-873 |
-873 |
|
|
See the entire balance sheet |
|
 | 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 | | -2.3 |
-2.0 |
-3.0 |
-3.8 |
-6.1 |
-9.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | -12.5% |
11.1% |
-50.0% |
-25.0% |
-62.5% |
-51.3% |
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) | | 756 |
873 |
1,246 |
1,277 |
1,471 |
1,709 |
873 |
873 |
|
 | Balance sheet change% | | 30.6% |
15.5% |
42.7% |
2.5% |
15.2% |
16.2% |
-48.9% |
0.0% |
|
 | Added value | | -2.3 |
-2.0 |
-3.0 |
-3.8 |
-6.1 |
-9.2 |
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 | | -4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
0.0 |
0.0 |
|
 | 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 % | | 29.4% |
27.1% |
38.5% |
13.9% |
23.8% |
17.1% |
0.0% |
0.0% |
|
 | ROI % | | 30.3% |
28.1% |
39.9% |
14.4% |
24.8% |
17.7% |
0.0% |
0.0% |
|
 | ROE % | | 27.0% |
13.9% |
35.8% |
2.1% |
23.6% |
15.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 95.2% |
94.8% |
95.4% |
95.1% |
95.6% |
96.5% |
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, % | | 21,272.2% |
28,411.9% |
27,630.5% |
22,310.9% |
14,868.8% |
11,278.1% |
0.0% |
0.0% |
|
 | Gearing % | | 1.7% |
1.5% |
1.1% |
1.1% |
1.0% |
0.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 10.5% |
706.1% |
29.0% |
1,445.6% |
102.8% |
2.6% |
0.0% |
0.0% |
|
 | 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 | | 63.0 |
54.4 |
106.6 |
343.0 |
391.4 |
360.9 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | 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 |
|