|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.5% |
0.6% |
1.1% |
6.6% |
2.1% |
2.2% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 99 |
97 |
83 |
35 |
67 |
65 |
27 |
27 |
|
 | Credit rating | | AA |
AA |
A |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 1,488.9 |
849.1 |
313.1 |
0.0 |
0.6 |
0.2 |
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 | | -5.0 |
-12.9 |
-110 |
-1,603 |
-9.9 |
-20.5 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-12.9 |
-110 |
-1,603 |
-9.9 |
-20.5 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-12.9 |
-110 |
-1,603 |
-9.9 |
-20.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 3,121.8 |
1,742.4 |
773.7 |
-2,749.4 |
203.9 |
-162.8 |
0.0 |
0.0 |
|
 | Net earnings | | 3,121.8 |
1,739.7 |
773.7 |
-2,749.4 |
199.6 |
-139.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 3,122 |
1,742 |
774 |
-2,749 |
204 |
-163 |
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 | | 14,666 |
8,876 |
9,492 |
6,042 |
6,185 |
5,795 |
5,520 |
5,520 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
454 |
56.6 |
1,112 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 14,676 |
8,898 |
9,598 |
7,677 |
6,258 |
6,921 |
5,520 |
5,520 |
|
|
 | Net Debt | | -925 |
-0.1 |
-738 |
449 |
-6,045 |
-5,609 |
-5,520 |
-5,520 |
|
|
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 | | -5.0 |
-12.9 |
-110 |
-1,603 |
-9.9 |
-20.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-158.0% |
-752.7% |
-1,357.7% |
99.4% |
-107.9% |
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) | | 14,676 |
8,898 |
9,598 |
7,677 |
6,258 |
6,921 |
5,520 |
5,520 |
|
 | Balance sheet change% | | 27.0% |
-39.4% |
7.9% |
-20.0% |
-18.5% |
10.6% |
-20.2% |
0.0% |
|
 | Added value | | -5.0 |
-12.9 |
-110.0 |
-1,603.5 |
-9.9 |
-20.5 |
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 % | | 23.8% |
14.8% |
8.4% |
-5.6% |
4.4% |
1.8% |
0.0% |
0.0% |
|
 | ROI % | | 23.8% |
14.8% |
8.5% |
-34.0% |
4.9% |
1.8% |
0.0% |
0.0% |
|
 | ROE % | | 23.8% |
14.8% |
8.4% |
-35.4% |
3.3% |
-2.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.8% |
98.9% |
78.7% |
98.8% |
83.7% |
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, % | | 18,503.5% |
1.1% |
670.5% |
-28.0% |
61,218.2% |
27,316.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
7.5% |
0.9% |
19.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 213.8% |
0.0% |
0.0% |
12.3% |
41.4% |
48.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 173.4 |
4.9 |
7.6 |
0.0 |
85.4 |
6.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 173.4 |
4.9 |
7.6 |
0.0 |
85.4 |
6.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 925.2 |
0.1 |
737.5 |
4.6 |
6,101.9 |
6,720.6 |
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 | | 1,771.2 |
85.8 |
701.5 |
-1,629.8 |
3,006.8 |
-541.0 |
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 |
|
|