|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
|
 | Bankruptcy risk | | 0.0% |
2.5% |
1.7% |
1.5% |
1.0% |
1.0% |
11.6% |
9.8% |
|
 | Credit score (0-100) | | 0 |
63 |
73 |
75 |
87 |
86 |
21 |
25 |
|
 | Credit rating | | N/A |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
1.5 |
11.0 |
227.6 |
266.3 |
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 | | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-5.0 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-5.0 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-5.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
447.9 |
1,057.0 |
1,144.1 |
890.3 |
952.8 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
447.9 |
1,054.0 |
1,138.6 |
904.8 |
939.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
283 |
1,057 |
1,144 |
890 |
953 |
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 | | 0.0 |
669 |
1,613 |
2,638 |
3,428 |
4,128 |
2,711 |
2,711 |
|
 | Interest-bearing liabilities | | 0.0 |
147 |
8.8 |
291 |
415 |
21.7 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
817 |
1,622 |
2,930 |
3,844 |
4,183 |
2,711 |
2,711 |
|
|
 | Net Debt | | 0.0 |
147 |
8.2 |
288 |
-727 |
-176 |
-2,711 |
-2,711 |
|
|
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 | | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-5.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
-80.0% |
0.0% |
-11,111.1% |
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) | | 0 |
817 |
1,622 |
2,930 |
3,844 |
4,183 |
2,711 |
2,711 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
98.7% |
80.6% |
31.2% |
8.8% |
-35.2% |
0.0% |
|
 | Added value | | 0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
-5.0 |
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 | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 0.0% |
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 % | | 0.0% |
34.7% |
86.9% |
50.3% |
26.7% |
23.9% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
34.7% |
87.0% |
50.3% |
26.7% |
24.0% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
66.9% |
92.4% |
53.6% |
29.8% |
24.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
82.0% |
99.4% |
90.0% |
89.2% |
98.7% |
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, % | | 0.0% |
-589,148.0% |
-32,660.0% |
-640,484.4% |
1,615,188.9% |
3,495.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
22.0% |
0.5% |
11.0% |
12.1% |
0.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
3.9% |
0.1% |
3.9% |
3.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
3.6 |
388.5 |
3.6 |
5.2 |
50.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
3.6 |
388.5 |
3.6 |
5.2 |
50.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.1 |
0.7 |
3.1 |
1,142.0 |
198.1 |
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 | | 0.0 |
360.4 |
377.8 |
750.2 |
1,736.7 |
2,701.0 |
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 |
|
|