|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.3% |
8.3% |
|
 | Bankruptcy risk | | 6.9% |
5.0% |
12.6% |
7.9% |
10.4% |
7.9% |
15.2% |
14.9% |
|
 | Credit score (0-100) | | 36 |
45 |
18 |
29 |
23 |
30 |
13 |
14 |
|
 | Credit rating | | BBB |
BBB |
BB |
BB |
BB |
BB |
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 | | 3,761 |
12,116 |
7,011 |
8,001 |
7,168 |
2,950 |
0.0 |
0.0 |
|
 | EBITDA | | 751 |
3,422 |
-3.3 |
157 |
288 |
80.5 |
0.0 |
0.0 |
|
 | EBIT | | 751 |
3,422 |
-3.3 |
157 |
288 |
80.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 799.9 |
3,413.3 |
-43.7 |
131.7 |
173.0 |
93.4 |
0.0 |
0.0 |
|
 | Net earnings | | 622.8 |
2,662.4 |
-43.7 |
102.1 |
111.6 |
72.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 800 |
3,413 |
-43.7 |
132 |
173 |
93.4 |
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 | | 673 |
3,335 |
1,042 |
1,144 |
1,255 |
1,328 |
278 |
278 |
|
 | Interest-bearing liabilities | | 0.0 |
127 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,436 |
6,986 |
5,680 |
6,974 |
2,387 |
1,826 |
278 |
278 |
|
|
 | Net Debt | | -563 |
-3,024 |
-254 |
-1,347 |
-803 |
-560 |
-278 |
-278 |
|
|
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 | | 3,761 |
12,116 |
7,011 |
8,001 |
7,168 |
2,950 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
222.2% |
-42.1% |
14.1% |
-10.4% |
-58.8% |
-100.0% |
0.0% |
|
 | Employees | | 5 |
18 |
16 |
16 |
12 |
7 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
260.0% |
-11.1% |
0.0% |
-25.0% |
-41.7% |
-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) | | 2,436 |
6,986 |
5,680 |
6,974 |
2,387 |
1,826 |
278 |
278 |
|
 | Balance sheet change% | | 0.0% |
186.8% |
-18.7% |
22.8% |
-65.8% |
-23.5% |
-84.8% |
0.0% |
|
 | Added value | | 750.8 |
3,421.9 |
-3.3 |
157.2 |
288.2 |
80.5 |
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 | | 1.0 |
2.0 |
-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 (%) | | 20.0% |
28.2% |
-0.0% |
2.0% |
4.0% |
2.7% |
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 % | | 33.1% |
72.6% |
-0.1% |
2.5% |
6.2% |
4.4% |
0.0% |
0.0% |
|
 | ROI % | | 119.7% |
157.1% |
-0.1% |
11.8% |
24.0% |
7.2% |
0.0% |
0.0% |
|
 | ROE % | | 92.6% |
132.9% |
-2.0% |
9.3% |
9.3% |
5.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 27.6% |
47.7% |
18.3% |
16.4% |
52.6% |
72.7% |
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, % | | -75.0% |
-88.4% |
7,704.1% |
-856.8% |
-278.5% |
-695.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
3.8% |
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% |
13.5% |
63.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.4 |
2.0 |
1.4 |
1.2 |
2.1 |
3.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.4 |
2.0 |
1.4 |
1.2 |
2.1 |
3.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 562.7 |
3,151.6 |
253.6 |
1,346.8 |
802.7 |
560.3 |
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 | | 672.8 |
3,556.3 |
1,530.8 |
1,143.6 |
1,255.2 |
1,328.1 |
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 | | 150 |
190 |
-0 |
10 |
24 |
12 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 150 |
190 |
-0 |
10 |
24 |
12 |
0 |
0 |
|
 | EBIT / employee | | 150 |
190 |
-0 |
10 |
24 |
12 |
0 |
0 |
|
 | Net earnings / employee | | 125 |
148 |
-3 |
6 |
9 |
10 |
0 |
0 |
|
|