|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
|
| Bankruptcy risk | | 0.9% |
2.5% |
2.7% |
2.3% |
1.9% |
1.7% |
10.9% |
8.4% |
|
| Credit score (0-100) | | 90 |
63 |
60 |
63 |
69 |
72 |
22 |
29 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 399.3 |
0.0 |
0.0 |
0.1 |
1.2 |
6.0 |
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 | | 58.0 |
-188 |
-83.5 |
-62.4 |
-119 |
-123 |
0.0 |
0.0 |
|
| EBITDA | | 58.0 |
-258 |
-240 |
-231 |
-265 |
-290 |
0.0 |
0.0 |
|
| EBIT | | -29.6 |
-291 |
-384 |
-396 |
-431 |
-457 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 908.8 |
845.3 |
440.5 |
170.5 |
385.9 |
652.8 |
0.0 |
0.0 |
|
| Net earnings | | 929.6 |
829.2 |
440.5 |
170.5 |
385.9 |
659.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 909 |
845 |
441 |
171 |
386 |
653 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
453 |
511 |
482 |
315 |
149 |
0.0 |
0.0 |
|
| Shareholders equity total | | 4,687 |
5,316 |
5,357 |
5,127 |
5,413 |
5,973 |
4,605 |
4,605 |
|
| Interest-bearing liabilities | | 399 |
23.6 |
8.0 |
722 |
890 |
723 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,104 |
5,420 |
5,458 |
5,915 |
6,346 |
6,761 |
4,605 |
4,605 |
|
|
| Net Debt | | -2,322 |
-1,018 |
-1,363 |
215 |
-13.6 |
-693 |
-4,605 |
-4,605 |
|
|
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 | | 58.0 |
-188 |
-83.5 |
-62.4 |
-119 |
-123 |
0.0 |
0.0 |
|
| Gross profit growth | | -74.7% |
0.0% |
55.6% |
25.2% |
-90.3% |
-4.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
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) | | 5,104 |
5,420 |
5,458 |
5,915 |
6,346 |
6,761 |
4,605 |
4,605 |
|
| Balance sheet change% | | 15.5% |
6.2% |
0.7% |
8.4% |
7.3% |
6.5% |
-31.9% |
0.0% |
|
| Added value | | 58.0 |
-258.4 |
-240.2 |
-230.8 |
-266.1 |
-290.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -625 |
420 |
-85 |
-195 |
-333 |
-333 |
-149 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | -51.1% |
154.5% |
459.5% |
634.5% |
363.2% |
369.9% |
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 % | | 23.0% |
18.5% |
9.0% |
3.2% |
6.6% |
11.7% |
0.0% |
0.0% |
|
| ROI % | | 23.2% |
18.7% |
9.2% |
3.2% |
6.6% |
11.8% |
0.0% |
0.0% |
|
| ROE % | | 21.9% |
16.6% |
8.3% |
3.3% |
7.3% |
11.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 91.8% |
98.1% |
98.1% |
86.7% |
85.3% |
88.3% |
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, % | | -4,004.3% |
393.9% |
567.5% |
-93.0% |
5.2% |
238.9% |
0.0% |
0.0% |
|
| Gearing % | | 8.5% |
0.4% |
0.2% |
14.1% |
16.4% |
12.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 41.1% |
60.9% |
312.9% |
3.0% |
2.1% |
14.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 7.4 |
10.3 |
13.7 |
0.7 |
1.0 |
1.8 |
0.0 |
0.0 |
|
| Current Ratio | | 7.4 |
10.3 |
13.7 |
0.7 |
1.0 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,721.0 |
1,041.4 |
1,371.1 |
507.4 |
903.3 |
1,416.7 |
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 | | 1,707.9 |
287.3 |
679.9 |
-730.1 |
-465.0 |
330.7 |
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 |
-258 |
-240 |
-231 |
-266 |
-290 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-258 |
-240 |
-231 |
-265 |
-290 |
0 |
0 |
|
| EBIT / employee | | 0 |
-291 |
-384 |
-396 |
-431 |
-457 |
0 |
0 |
|
| Net earnings / employee | | 0 |
829 |
441 |
171 |
386 |
660 |
0 |
0 |
|
|