|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 3.6% |
0.5% |
0.4% |
0.5% |
0.6% |
0.6% |
7.8% |
7.8% |
|
 | Credit score (0-100) | | 54 |
99 |
100 |
98 |
96 |
97 |
31 |
31 |
|
 | Credit rating | | BBB |
AAA |
AAA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
6,826.2 |
7,083.7 |
7,066.9 |
7,042.7 |
7,500.8 |
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 | | -5.4 |
-5.4 |
-5.4 |
-5.5 |
-6.8 |
-6.4 |
0.0 |
0.0 |
|
 | EBITDA | | -5.4 |
-5.4 |
-5.4 |
-5.5 |
-6.8 |
-6.4 |
0.0 |
0.0 |
|
 | EBIT | | -5.4 |
-5.4 |
-5.4 |
-5.5 |
-6.8 |
-6.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -4,278.9 |
1,886.6 |
2,837.8 |
1,262.9 |
2,292.6 |
2,494.6 |
0.0 |
0.0 |
|
 | Net earnings | | -4,489.1 |
1,610.5 |
2,449.6 |
1,022.5 |
1,922.5 |
2,071.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -4,279 |
1,887 |
2,838 |
1,263 |
2,293 |
2,495 |
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 | | 67,195 |
68,706 |
71,045 |
71,955 |
73,763 |
76,825 |
70,017 |
70,017 |
|
 | Interest-bearing liabilities | | 46.7 |
53.1 |
5.4 |
5.4 |
5.4 |
5.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 67,456 |
69,039 |
71,420 |
72,141 |
74,035 |
77,158 |
70,017 |
70,017 |
|
|
 | Net Debt | | 46.7 |
-1,696 |
-2,777 |
-3,572 |
-5,242 |
-7,042 |
-70,017 |
-70,017 |
|
|
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 | | -5.4 |
-5.4 |
-5.4 |
-5.5 |
-6.8 |
-6.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | -5.7% |
0.8% |
-1.2% |
-1.1% |
-23.9% |
6.4% |
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) | | 67,456 |
69,039 |
71,420 |
72,141 |
74,035 |
77,158 |
70,017 |
70,017 |
|
 | Balance sheet change% | | -6.1% |
2.3% |
3.4% |
1.0% |
2.6% |
4.2% |
-9.3% |
0.0% |
|
 | Added value | | -5.4 |
-5.4 |
-5.4 |
-5.5 |
-6.8 |
-6.4 |
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 % | | -6.1% |
2.8% |
4.0% |
2.1% |
3.1% |
4.0% |
0.0% |
0.0% |
|
 | ROI % | | -6.2% |
2.8% |
4.1% |
2.1% |
3.1% |
4.0% |
0.0% |
0.0% |
|
 | ROE % | | -6.5% |
2.4% |
3.5% |
1.4% |
2.6% |
2.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.5% |
99.5% |
99.7% |
99.6% |
99.6% |
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, % | | -862.6% |
31,549.5% |
51,057.4% |
64,949.9% |
76,934.9% |
110,465.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.0% |
4.2% |
15.2% |
4,773.0% |
9.5% |
9,074.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 243.2 |
5.2 |
7.4 |
19.3 |
19.3 |
21.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 243.2 |
5.2 |
7.4 |
19.3 |
19.3 |
21.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
1,748.9 |
2,781.9 |
3,577.7 |
5,247.0 |
7,047.6 |
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 | | 63,203.7 |
12.9 |
-306.3 |
-46.7 |
1,240.8 |
128.8 |
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 |
|
|