|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 2.4% |
4.6% |
5.5% |
4.7% |
4.2% |
2.5% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 65 |
47 |
41 |
44 |
48 |
62 |
24 |
24 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
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 | | 330 |
176 |
-156 |
-38.8 |
-32.3 |
-24.3 |
0.0 |
0.0 |
|
 | EBITDA | | 2,258 |
-165 |
-265 |
-38.8 |
-32.3 |
-24.3 |
0.0 |
0.0 |
|
 | EBIT | | 2,258 |
-165 |
168 |
-45.8 |
-39.4 |
-31.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,241.7 |
-205.7 |
86.3 |
73.6 |
49.7 |
248.6 |
0.0 |
0.0 |
|
 | Net earnings | | 1,772.7 |
-156.0 |
67.2 |
57.4 |
38.6 |
193.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,242 |
-206 |
86.3 |
73.6 |
49.7 |
249 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 4,825 |
1,041 |
1,475 |
604 |
613 |
766 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,523 |
2,367 |
2,434 |
2,491 |
2,530 |
2,724 |
2,224 |
2,224 |
|
 | Interest-bearing liabilities | | 1,436 |
260 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,858 |
3,415 |
2,631 |
2,940 |
2,989 |
3,263 |
2,224 |
2,224 |
|
|
 | Net Debt | | 1,436 |
-2,086 |
-859 |
-2,091 |
-2,145 |
-2,258 |
-2,224 |
-2,224 |
|
|
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 | | 330 |
176 |
-156 |
-38.8 |
-32.3 |
-24.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | -3.3% |
-46.6% |
0.0% |
75.1% |
16.7% |
24.8% |
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) | | 4,858 |
3,415 |
2,631 |
2,940 |
2,989 |
3,263 |
2,224 |
2,224 |
|
 | Balance sheet change% | | 59.7% |
-29.7% |
-23.0% |
11.7% |
1.6% |
9.2% |
-31.8% |
0.0% |
|
 | Added value | | 2,258.0 |
-164.6 |
168.3 |
-38.8 |
-32.3 |
-24.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,928 |
-3,784 |
434 |
-878 |
2 |
147 |
-766 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 683.6% |
-93.3% |
-107.9% |
118.0% |
121.7% |
128.8% |
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 % | | 57.2% |
-4.0% |
5.6% |
3.1% |
2.5% |
8.3% |
0.0% |
0.0% |
|
 | ROI % | | 61.1% |
-4.6% |
6.5% |
3.5% |
2.9% |
9.9% |
0.0% |
0.0% |
|
 | ROE % | | 108.3% |
-6.4% |
2.8% |
2.3% |
1.5% |
7.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 52.2% |
69.3% |
92.5% |
84.7% |
84.7% |
83.5% |
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, % | | 63.6% |
1,266.9% |
323.9% |
5,387.5% |
6,631.5% |
9,287.8% |
0.0% |
0.0% |
|
 | Gearing % | | 56.9% |
11.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
4.8% |
63.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
2.6 |
5.9 |
5.2 |
5.2 |
4.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
2.6 |
5.9 |
5.2 |
5.2 |
4.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
2,345.8 |
859.0 |
2,091.4 |
2,145.0 |
2,257.8 |
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 | | -561.0 |
1,452.6 |
234.7 |
1,051.4 |
991.5 |
795.3 |
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 |
-165 |
168 |
-39 |
-32 |
-24 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-165 |
-265 |
-39 |
-32 |
-24 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-165 |
168 |
-46 |
-39 |
-31 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-156 |
67 |
57 |
39 |
194 |
0 |
0 |
|
|