|
1000.0
 | Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
 | Bankruptcy risk | | 7.2% |
7.1% |
4.6% |
7.4% |
3.4% |
4.0% |
11.4% |
11.4% |
|
 | Credit score (0-100) | | 35 |
35 |
46 |
31 |
53 |
49 |
21 |
21 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 59.8 |
44.5 |
1,392 |
535 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | 127 |
44.5 |
892 |
497 |
-45.1 |
-34.5 |
0.0 |
0.0 |
|
 | EBIT | | 123 |
41.3 |
892 |
497 |
-45.1 |
-34.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 128.8 |
41.0 |
884.7 |
480.8 |
-134.4 |
13.0 |
0.0 |
0.0 |
|
 | Net earnings | | 97.6 |
19.8 |
697.8 |
373.2 |
-107.6 |
7.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 129 |
41.0 |
885 |
481 |
-134 |
13.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 211 |
126 |
823 |
1,197 |
1,089 |
1,096 |
1,016 |
1,016 |
|
 | Interest-bearing liabilities | | 0.5 |
1.5 |
0.9 |
1.7 |
1.7 |
1.7 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 285 |
218 |
1,708 |
1,526 |
1,221 |
1,135 |
1,016 |
1,016 |
|
|
 | Net Debt | | -206 |
-78.9 |
-1,708 |
-1,525 |
-1,151 |
-1,048 |
-1,016 |
-1,016 |
|
|
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 | | 59.8 |
44.5 |
1,392 |
535 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -45.0% |
-25.6% |
3,027.7% |
-61.6% |
-100.0% |
0.0% |
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) | | 285 |
218 |
1,708 |
1,526 |
1,221 |
1,135 |
1,016 |
1,016 |
|
 | Balance sheet change% | | 31.9% |
-23.6% |
684.0% |
-10.7% |
-20.0% |
-7.0% |
-10.5% |
0.0% |
|
 | Added value | | 127.1 |
44.5 |
891.8 |
497.0 |
-45.1 |
-34.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -8 |
-6 |
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 |
-1.0 |
-2.0 |
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 (%) | | 206.2% |
92.8% |
64.1% |
93.0% |
0.0% |
0.0% |
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 % | | 51.5% |
16.4% |
92.6% |
30.7% |
3.0% |
2.0% |
0.0% |
0.0% |
|
 | ROI % | | 78.3% |
23.2% |
184.8% |
49.1% |
3.6% |
2.1% |
0.0% |
0.0% |
|
 | ROE % | | 60.2% |
11.8% |
147.1% |
37.0% |
-9.4% |
0.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 74.0% |
57.6% |
48.2% |
78.4% |
89.2% |
96.5% |
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, % | | -161.7% |
-177.3% |
-191.5% |
-306.8% |
2,552.0% |
3,033.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.2% |
1.2% |
0.1% |
0.1% |
0.2% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 58.2% |
28.4% |
589.0% |
1,229.0% |
10,040.2% |
600.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 6.8 |
3.2 |
2.5 |
6.7 |
9.3 |
28.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 6.8 |
3.2 |
2.5 |
6.7 |
9.3 |
28.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 206.2 |
80.4 |
1,708.5 |
1,526.3 |
1,153.2 |
1,049.5 |
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 | | 240.5 |
149.7 |
1,020.0 |
1,300.1 |
88.0 |
58.7 |
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 | | 127 |
44 |
892 |
497 |
-45 |
-35 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 127 |
44 |
892 |
497 |
-45 |
-35 |
0 |
0 |
|
 | EBIT / employee | | 123 |
41 |
892 |
497 |
-45 |
-35 |
0 |
0 |
|
 | Net earnings / employee | | 98 |
20 |
698 |
373 |
-108 |
7 |
0 |
0 |
|
|