|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.0% |
2.3% |
1.6% |
10.1% |
1.6% |
1.4% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 87 |
66 |
74 |
23 |
74 |
76 |
26 |
26 |
|
 | Credit rating | | A |
BBB |
A |
BB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 200.2 |
0.1 |
8.1 |
0.0 |
8.3 |
24.2 |
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 | | -13.5 |
-10.6 |
-18.0 |
-10.1 |
-17.6 |
-13.9 |
0.0 |
0.0 |
|
 | EBITDA | | -13.5 |
-10.6 |
-18.0 |
-10.1 |
-17.6 |
-13.9 |
0.0 |
0.0 |
|
 | EBIT | | -13.5 |
-10.6 |
-18.0 |
-10.1 |
-17.6 |
-13.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 290.8 |
-93.0 |
479.1 |
-913.6 |
142.1 |
237.8 |
0.0 |
0.0 |
|
 | Net earnings | | 226.8 |
-72.6 |
373.8 |
-712.6 |
110.7 |
185.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 291 |
-93.0 |
479 |
-914 |
142 |
238 |
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 | | 4,138 |
3,986 |
4,280 |
3,467 |
3,478 |
3,563 |
3,438 |
3,438 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,156 |
5,044 |
5,311 |
4,574 |
4,583 |
4,574 |
3,438 |
3,438 |
|
|
 | Net Debt | | -165 |
-5,010 |
-5,250 |
-124 |
-19.0 |
-969 |
-3,438 |
-3,438 |
|
|
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 | | -13.5 |
-10.6 |
-18.0 |
-10.1 |
-17.6 |
-13.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | -41.4% |
21.5% |
-69.7% |
43.9% |
-74.3% |
21.2% |
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) | | 5,156 |
5,044 |
5,311 |
4,574 |
4,583 |
4,574 |
3,438 |
3,438 |
|
 | Balance sheet change% | | 1.5% |
-2.2% |
5.3% |
-13.9% |
0.2% |
-0.2% |
-24.8% |
0.0% |
|
 | Added value | | -13.5 |
-10.6 |
-18.0 |
-10.1 |
-17.6 |
-13.9 |
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 % | | 6.5% |
-0.9% |
10.1% |
-17.5% |
4.2% |
6.2% |
0.0% |
0.0% |
|
 | ROI % | | 8.2% |
-1.1% |
12.7% |
-22.3% |
5.5% |
8.1% |
0.0% |
0.0% |
|
 | ROE % | | 5.6% |
-1.8% |
9.0% |
-18.4% |
3.2% |
5.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 80.3% |
79.0% |
80.6% |
75.8% |
75.9% |
77.9% |
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, % | | 1,220.6% |
47,222.1% |
29,152.6% |
1,227.4% |
108.0% |
6,976.5% |
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 | | 0.2 |
0.2 |
5.1 |
4.1 |
0.2 |
1.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.2 |
5.1 |
4.1 |
0.2 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 165.0 |
5,010.3 |
5,250.4 |
124.1 |
19.0 |
969.1 |
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 | | -852.9 |
-5,718.2 |
-841.9 |
3,467.2 |
-870.1 |
97.6 |
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 |
|
|