|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 3.7% |
4.7% |
2.2% |
1.2% |
0.7% |
1.2% |
14.0% |
14.0% |
|
 | Credit score (0-100) | | 53 |
46 |
66 |
80 |
95 |
81 |
16 |
16 |
|
 | Credit rating | | BBB |
BBB |
BBB |
A |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
46.3 |
429.6 |
97.3 |
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 | | -5.0 |
-5.0 |
-5.0 |
-5.0 |
-6.3 |
-1.1 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-5.0 |
-5.0 |
-5.0 |
-6.3 |
-1.1 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-5.0 |
-5.0 |
-5.0 |
-6.3 |
-1.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 169.5 |
51.0 |
388.8 |
1,689.1 |
1,690.0 |
1,698.9 |
0.0 |
0.0 |
|
 | Net earnings | | 170.6 |
52.1 |
387.3 |
1,687.3 |
1,687.4 |
1,699.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 169 |
51.0 |
389 |
1,689 |
1,690 |
1,699 |
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 | | 256 |
308 |
695 |
2,383 |
4,070 |
3,069 |
424 |
424 |
|
 | Interest-bearing liabilities | | 6.8 |
9.4 |
0.0 |
0.0 |
43.7 |
45.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 268 |
322 |
815 |
2,933 |
4,668 |
4,125 |
424 |
424 |
|
|
 | Net Debt | | 6.5 |
9.2 |
-0.3 |
-0.9 |
-1,013 |
-925 |
-424 |
-424 |
|
|
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 | | -5.0 |
-5.0 |
-5.0 |
-5.0 |
-6.3 |
-1.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
-25.0% |
82.5% |
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) | | 268 |
322 |
815 |
2,933 |
4,668 |
4,125 |
424 |
424 |
|
 | Balance sheet change% | | 0.0% |
20.4% |
152.7% |
260.0% |
59.1% |
-11.6% |
-89.7% |
0.0% |
|
 | Added value | | -5.0 |
-5.0 |
-5.0 |
-5.0 |
-6.3 |
-1.1 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 % | | 63.3% |
17.3% |
68.4% |
90.2% |
44.5% |
38.6% |
0.0% |
0.0% |
|
 | ROI % | | 64.5% |
17.6% |
76.8% |
109.8% |
52.0% |
47.0% |
0.0% |
0.0% |
|
 | ROE % | | 66.7% |
18.5% |
77.2% |
109.6% |
52.3% |
47.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 95.6% |
95.5% |
85.3% |
81.2% |
87.2% |
74.4% |
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, % | | -131.0% |
-183.1% |
5.4% |
18.5% |
16,211.0% |
84,506.9% |
0.0% |
0.0% |
|
 | Gearing % | | 2.7% |
3.1% |
0.0% |
0.0% |
1.1% |
1.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
0.1 |
1.3 |
1.1 |
2.7 |
1.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.1 |
1.3 |
1.1 |
2.7 |
1.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.3 |
0.3 |
0.3 |
0.9 |
1,057.0 |
970.6 |
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 | | -9.2 |
-13.1 |
40.5 |
33.0 |
1,024.2 |
423.5 |
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 |
|
|