|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.7% |
0.9% |
1.1% |
1.3% |
0.5% |
0.6% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 96 |
90 |
84 |
79 |
98 |
96 |
30 |
30 |
|
 | Credit rating | | AA |
A |
A |
A |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 1,367.2 |
1,074.3 |
427.5 |
184.4 |
1,282.3 |
1,917.2 |
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 | | -14.2 |
-1.3 |
-0.0 |
-0.1 |
-1.1 |
-4.8 |
0.0 |
0.0 |
|
 | EBITDA | | -14.2 |
-1.3 |
-0.0 |
-0.1 |
-1.1 |
-4.8 |
0.0 |
0.0 |
|
 | EBIT | | -14.2 |
-1.3 |
-0.0 |
-0.1 |
-1.1 |
-4.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,138.8 |
560.6 |
902.8 |
-143.0 |
1,637.3 |
7,779.4 |
0.0 |
0.0 |
|
 | Net earnings | | 961.2 |
604.4 |
770.7 |
-4.5 |
1,325.8 |
7,137.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 739 |
-50.2 |
-11.6 |
99.9 |
141 |
190 |
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 | | 10,805 |
11,301 |
11,961 |
11,844 |
13,055 |
19,754 |
12,579 |
12,579 |
|
 | Interest-bearing liabilities | | 1,115 |
883 |
586 |
637 |
477 |
683 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 12,062 |
12,186 |
12,623 |
12,615 |
13,742 |
21,013 |
12,579 |
12,579 |
|
|
 | Net Debt | | -6,496 |
-6,591 |
-7,387 |
-7,215 |
-8,340 |
-11,634 |
-12,579 |
-12,579 |
|
|
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 | | -14.2 |
-1.3 |
-0.0 |
-0.1 |
-1.1 |
-4.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -89.7% |
90.7% |
98.1% |
-332.0% |
-932.4% |
-327.7% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 12,062 |
12,186 |
12,623 |
12,615 |
13,742 |
21,013 |
12,579 |
12,579 |
|
 | Balance sheet change% | | 6.4% |
1.0% |
3.6% |
-0.1% |
8.9% |
52.9% |
-40.1% |
0.0% |
|
 | Added value | | -14.2 |
-1.3 |
-0.0 |
-0.1 |
-1.1 |
-4.8 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 6.4% |
-0.0% |
0.2% |
0.8% |
1.1% |
1.1% |
0.0% |
0.0% |
|
 | ROI % | | 6.5% |
-0.0% |
0.2% |
0.8% |
1.1% |
1.1% |
0.0% |
0.0% |
|
 | ROE % | | 9.3% |
5.5% |
6.6% |
-0.0% |
10.6% |
43.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 81.1% |
92.7% |
94.8% |
93.9% |
95.0% |
94.0% |
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, % | | 45,725.4% |
496,332.5% |
29,549,452.0% |
6,680,103.7% |
747,950.3% |
243,945.9% |
0.0% |
0.0% |
|
 | Gearing % | | 10.3% |
7.8% |
4.9% |
5.4% |
3.7% |
3.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
4.9% |
5.1% |
0.9% |
0.3% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 6.4 |
8.5 |
13.7 |
10.3 |
19.6 |
18.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 6.4 |
8.5 |
13.7 |
10.3 |
19.6 |
18.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 7,611.3 |
7,474.8 |
7,973.4 |
7,851.8 |
8,816.9 |
12,316.5 |
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 | | 6,421.8 |
6,606.9 |
-363.5 |
-159.6 |
110.2 |
195.0 |
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 | | -14 |
-1 |
-0 |
-0 |
-1 |
-5 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -14 |
-1 |
-0 |
-0 |
-1 |
-5 |
0 |
0 |
|
 | EBIT / employee | | -14 |
-1 |
-0 |
-0 |
-1 |
-5 |
0 |
0 |
|
 | Net earnings / employee | | 961 |
604 |
771 |
-5 |
1,326 |
7,137 |
0 |
0 |
|
|