|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.8% |
0.8% |
0.7% |
1.7% |
1.1% |
0.6% |
7.8% |
7.8% |
|
 | Credit score (0-100) | | 93 |
93 |
94 |
72 |
85 |
95 |
31 |
31 |
|
 | Credit rating | | AA |
AA |
AA |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 172.3 |
318.0 |
509.6 |
37.8 |
1,139.3 |
2,563.7 |
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 | | -4.3 |
-4.4 |
-4.5 |
-31.7 |
-56.7 |
-110 |
0.0 |
0.0 |
|
 | EBITDA | | -4.3 |
-4.4 |
-4.5 |
-31.7 |
-56.7 |
-110 |
0.0 |
0.0 |
|
 | EBIT | | -4.3 |
-4.4 |
-4.5 |
-31.7 |
-56.7 |
-110 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 401.3 |
1,734.7 |
2,284.3 |
20,913.0 |
110.4 |
2,667.1 |
0.0 |
0.0 |
|
 | Net earnings | | 396.4 |
1,729.5 |
2,278.5 |
20,909.7 |
84.8 |
2,080.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 401 |
1,735 |
2,284 |
20,913 |
110 |
2,667 |
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 | | 2,033 |
3,654 |
5,633 |
25,043 |
24,827 |
26,408 |
25,358 |
25,358 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,044 |
3,666 |
5,643 |
25,064 |
24,841 |
26,881 |
25,358 |
25,358 |
|
|
 | Net Debt | | 0.0 |
0.0 |
0.0 |
-20,582 |
-20,303 |
-24,649 |
-25,358 |
-25,358 |
|
|
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 | | -4.3 |
-4.4 |
-4.5 |
-31.7 |
-56.7 |
-110 |
0.0 |
0.0 |
|
 | Gross profit growth | | -3.0% |
-2.9% |
-2.9% |
-604.9% |
-78.6% |
-93.2% |
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) | | 2,044 |
3,666 |
5,643 |
25,064 |
24,841 |
26,881 |
25,358 |
25,358 |
|
 | Balance sheet change% | | 20.6% |
79.4% |
53.9% |
344.2% |
-0.9% |
8.2% |
-5.7% |
0.0% |
|
 | Added value | | -4.3 |
-4.4 |
-4.5 |
-31.7 |
-56.7 |
-109.5 |
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 % | | 21.5% |
60.8% |
49.1% |
136.2% |
1.3% |
10.3% |
0.0% |
0.0% |
|
 | ROI % | | 21.6% |
61.0% |
49.2% |
136.4% |
1.3% |
10.4% |
0.0% |
0.0% |
|
 | ROE % | | 21.3% |
60.8% |
49.1% |
136.3% |
0.3% |
8.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.5% |
99.7% |
99.8% |
99.9% |
99.9% |
98.2% |
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, % | | 0.0% |
0.0% |
0.0% |
64,868.9% |
35,820.3% |
22,507.2% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 69.7 |
58.9 |
85.2 |
1,043.6 |
1,672.9 |
52.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 69.7 |
58.9 |
85.2 |
1,043.6 |
1,672.9 |
52.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
20,582.2 |
20,302.6 |
24,648.8 |
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 | | 744.3 |
654.9 |
825.4 |
22,810.4 |
4,554.8 |
1,078.8 |
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 |
|
|