|
1000.0
 | Bankruptcy risk for industry | | 0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
|
 | Bankruptcy risk | | 2.3% |
2.5% |
2.7% |
2.5% |
5.9% |
5.8% |
16.0% |
15.7% |
|
 | Credit score (0-100) | | 66 |
64 |
60 |
61 |
39 |
39 |
12 |
12 |
|
 | 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 | | 1,466 |
1,563 |
1,256 |
1,160 |
1,146 |
889 |
0.0 |
0.0 |
|
 | EBITDA | | 1,466 |
1,563 |
1,256 |
1,160 |
1,146 |
664 |
0.0 |
0.0 |
|
 | EBIT | | 1,051 |
1,149 |
842 |
746 |
698 |
360 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 258.9 |
325.3 |
-36.3 |
-135.9 |
-251.3 |
-747.7 |
0.0 |
0.0 |
|
 | Net earnings | | 258.9 |
325.3 |
-48.8 |
-312.4 |
-314.9 |
-760.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 259 |
325 |
-36.3 |
-136 |
-251 |
-748 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 41,859 |
41,430 |
41,016 |
40,602 |
40,850 |
38,797 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -3,120 |
-2,178 |
-1,664 |
-1,380 |
-1,547 |
-2,307 |
-2,357 |
-2,357 |
|
 | Interest-bearing liabilities | | 44,437 |
43,857 |
43,334 |
42,805 |
7,028 |
7,036 |
2,357 |
2,357 |
|
 | Balance sheet total (assets) | | 43,372 |
43,043 |
42,466 |
41,792 |
43,168 |
39,923 |
0.0 |
0.0 |
|
|
 | Net Debt | | 43,863 |
43,292 |
42,962 |
42,174 |
5,393 |
6,455 |
2,357 |
2,357 |
|
|
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 | | 1,466 |
1,563 |
1,256 |
1,160 |
1,146 |
889 |
0.0 |
0.0 |
|
 | Gross profit growth | | 14.1% |
6.6% |
-19.6% |
-7.6% |
-1.2% |
-22.4% |
-100.0% |
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) | | 43,372 |
43,043 |
42,466 |
41,792 |
43,168 |
39,923 |
0 |
0 |
|
 | Balance sheet change% | | -0.7% |
-0.8% |
-1.3% |
-1.6% |
3.3% |
-7.5% |
-100.0% |
0.0% |
|
 | Added value | | 1,466.2 |
1,562.6 |
1,255.8 |
1,160.0 |
1,111.3 |
664.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -850 |
-843 |
-827 |
-827 |
-200 |
-2,357 |
-38,797 |
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 (%) | | 71.7% |
73.5% |
67.1% |
64.3% |
60.9% |
40.5% |
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 % | | 2.3% |
2.6% |
2.0% |
1.8% |
1.6% |
0.8% |
0.0% |
0.0% |
|
 | ROI % | | 2.4% |
2.7% |
2.0% |
1.8% |
2.8% |
5.2% |
0.0% |
0.0% |
|
 | ROE % | | 0.6% |
0.8% |
-0.1% |
-0.7% |
-0.7% |
-1.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 8.9% |
11.2% |
12.6% |
13.4% |
12.6% |
11.8% |
-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, % | | 2,991.6% |
2,770.4% |
3,421.0% |
3,635.6% |
470.5% |
972.1% |
0.0% |
0.0% |
|
 | Gearing % | | -1,424.3% |
-2,014.0% |
-2,603.6% |
-3,102.2% |
-454.4% |
-305.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.8% |
1.9% |
2.1% |
2.1% |
3.8% |
15.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.8 |
1.1 |
1.7 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.6 |
0.8 |
1.1 |
1.7 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 573.7 |
565.1 |
371.7 |
630.9 |
1,635.6 |
581.3 |
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 | | -1,138.3 |
-332.3 |
125.4 |
504.8 |
-35,397.2 |
-34,104.2 |
-1,178.4 |
-1,178.4 |
|
 | 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 |
|
|