|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.7% |
0.7% |
0.7% |
1.7% |
1.5% |
0.8% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 96 |
94 |
94 |
72 |
76 |
90 |
24 |
24 |
|
 | Credit rating | | AA |
AA |
AA |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 202.5 |
256.3 |
280.2 |
3.4 |
12.8 |
245.3 |
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 | | -7.2 |
-8.0 |
-8.0 |
-7.8 |
-11.5 |
-10.5 |
0.0 |
0.0 |
|
 | EBITDA | | -7.2 |
-8.0 |
-8.0 |
-7.8 |
-11.5 |
-10.5 |
0.0 |
0.0 |
|
 | EBIT | | -7.2 |
-8.0 |
-8.0 |
-7.8 |
-11.5 |
-10.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 421.6 |
337.6 |
844.4 |
-322.1 |
84.7 |
469.2 |
0.0 |
0.0 |
|
 | Net earnings | | 421.6 |
337.6 |
825.5 |
-252.7 |
72.3 |
401.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 422 |
338 |
844 |
-322 |
84.7 |
469 |
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 | | 2,159 |
2,388 |
3,103 |
2,738 |
2,695 |
2,979 |
2,044 |
2,044 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,189 |
3,420 |
4,155 |
3,770 |
3,742 |
4,034 |
2,044 |
2,044 |
|
|
 | Net Debt | | -52.3 |
-1,011 |
-3.4 |
-2,037 |
-77.7 |
-11.2 |
-2,044 |
-2,044 |
|
|
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 | | -7.2 |
-8.0 |
-8.0 |
-7.8 |
-11.5 |
-10.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -221.9% |
-10.8% |
0.2% |
2.6% |
-46.9% |
8.0% |
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) | | 3,189 |
3,420 |
4,155 |
3,770 |
3,742 |
4,034 |
2,044 |
2,044 |
|
 | Balance sheet change% | | 3.9% |
7.3% |
21.5% |
-9.3% |
-0.7% |
7.8% |
-49.3% |
0.0% |
|
 | Added value | | -7.2 |
-8.0 |
-8.0 |
-7.8 |
-11.5 |
-10.5 |
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 % | | 15.0% |
11.6% |
23.6% |
-0.4% |
4.7% |
13.6% |
0.0% |
0.0% |
|
 | ROI % | | 22.4% |
16.9% |
32.6% |
-0.5% |
6.5% |
18.7% |
0.0% |
0.0% |
|
 | ROE % | | 21.1% |
14.8% |
30.1% |
-8.7% |
2.7% |
14.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 67.7% |
69.8% |
74.7% |
72.6% |
72.0% |
73.9% |
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, % | | 721.0% |
12,594.3% |
42.2% |
26,121.4% |
678.0% |
106.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 48.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
1.0 |
0.0 |
2.0 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
1.0 |
0.0 |
2.0 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 52.3 |
1,011.3 |
3.4 |
2,037.2 |
77.7 |
11.2 |
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 | | -358.4 |
-20.3 |
-1,048.0 |
1,073.9 |
-911.9 |
-1,043.2 |
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 |
|
|