|
1000.0
| Bankruptcy risk for industry | | 1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
|
| Bankruptcy risk | | 3.7% |
3.3% |
1.1% |
2.2% |
1.9% |
2.5% |
8.7% |
8.7% |
|
| Credit score (0-100) | | 53 |
56 |
83 |
65 |
69 |
62 |
28 |
28 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
169.8 |
0.2 |
0.8 |
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 | | -310 |
-621 |
-210 |
-146 |
-162 |
-394 |
0.0 |
0.0 |
|
| EBITDA | | -310 |
-621 |
-210 |
-146 |
-162 |
-394 |
0.0 |
0.0 |
|
| EBIT | | -322 |
-624 |
-210 |
-146 |
-162 |
-394 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 169.0 |
-493.6 |
1,603.4 |
-854.2 |
-19.6 |
51.7 |
0.0 |
0.0 |
|
| Net earnings | | 120.7 |
-493.0 |
1,338.0 |
-662.0 |
-22.5 |
36.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 169 |
-494 |
1,603 |
-854 |
-19.6 |
51.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 4,389 |
3,896 |
5,234 |
4,572 |
4,550 |
4,586 |
3,461 |
3,461 |
|
| Interest-bearing liabilities | | 1,197 |
280 |
350 |
1,417 |
2,587 |
2,850 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,604 |
4,193 |
5,733 |
6,306 |
7,261 |
7,460 |
3,461 |
3,461 |
|
|
| Net Debt | | -4,227 |
-3,693 |
-4,891 |
-764 |
1,724 |
1,607 |
-3,461 |
-3,461 |
|
|
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 | | -310 |
-621 |
-210 |
-146 |
-162 |
-394 |
0.0 |
0.0 |
|
| Gross profit growth | | -46.9% |
-100.5% |
66.1% |
30.7% |
-11.2% |
-143.2% |
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) | | 5,604 |
4,193 |
5,733 |
6,306 |
7,261 |
7,460 |
3,461 |
3,461 |
|
| Balance sheet change% | | 3.6% |
-25.2% |
36.7% |
10.0% |
15.1% |
2.7% |
-53.6% |
0.0% |
|
| Added value | | -309.7 |
-621.0 |
-210.4 |
-145.8 |
-162.1 |
-394.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -25 |
-5 |
0 |
0 |
0 |
0 |
-12 |
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 (%) | | 104.1% |
100.4% |
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 % | | 3.8% |
-9.4% |
33.1% |
-1.0% |
0.5% |
1.2% |
0.0% |
0.0% |
|
| ROI % | | 3.9% |
-9.4% |
33.7% |
-1.0% |
0.5% |
1.2% |
0.0% |
0.0% |
|
| ROE % | | 2.8% |
-11.9% |
29.3% |
-13.5% |
-0.5% |
0.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 78.3% |
92.9% |
91.3% |
72.5% |
62.7% |
61.5% |
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, % | | 1,364.9% |
594.7% |
2,324.4% |
523.7% |
-1,063.3% |
-407.6% |
0.0% |
0.0% |
|
| Gearing % | | 27.3% |
7.2% |
6.7% |
31.0% |
56.8% |
62.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
4.5% |
12.6% |
89.9% |
2.6% |
1.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.5 |
13.7 |
15.3 |
4.0 |
2.1 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 4.5 |
13.7 |
15.3 |
4.0 |
2.1 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 5,424.1 |
3,973.4 |
5,241.0 |
2,180.4 |
862.6 |
1,243.1 |
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 | | 3,701.5 |
1,065.5 |
309.7 |
123.7 |
33.6 |
-578.4 |
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 |
|
|