|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.8% |
0.7% |
0.9% |
0.6% |
1.1% |
0.6% |
7.4% |
7.4% |
|
 | Credit score (0-100) | | 94 |
96 |
88 |
97 |
85 |
95 |
33 |
33 |
|
 | Credit rating | | AA |
AA |
A |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 14,704.5 |
15,940.6 |
11,222.2 |
17,577.1 |
7,787.5 |
17,764.9 |
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 | | -188 |
-228 |
-208 |
-222 |
-151 |
-135 |
0.0 |
0.0 |
|
 | EBITDA | | -188 |
-228 |
-208 |
-222 |
-151 |
-135 |
0.0 |
0.0 |
|
 | EBIT | | -188 |
-228 |
-208 |
-222 |
-151 |
-135 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 29,899.0 |
6,785.4 |
3,086.1 |
14,687.1 |
-1,069.6 |
14,166.7 |
0.0 |
0.0 |
|
 | Net earnings | | 30,268.4 |
5,431.0 |
2,893.9 |
12,217.7 |
296.8 |
12,191.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 29,899 |
6,785 |
3,086 |
14,687 |
-1,070 |
14,167 |
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 | | 141,175 |
146,553 |
149,391 |
161,552 |
161,792 |
173,925 |
143,449 |
143,449 |
|
 | Interest-bearing liabilities | | 3.2 |
3.2 |
3.2 |
3.2 |
3.2 |
3.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 141,576 |
146,734 |
149,432 |
163,570 |
161,818 |
174,232 |
143,449 |
143,449 |
|
|
 | Net Debt | | -114,612 |
-48,229 |
-41,595 |
-42,822 |
-29,626 |
-26,945 |
-143,449 |
-143,449 |
|
|
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 | | -188 |
-228 |
-208 |
-222 |
-151 |
-135 |
0.0 |
0.0 |
|
 | Gross profit growth | | -40.6% |
-21.2% |
8.7% |
-6.6% |
32.1% |
10.3% |
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) | | 141,576 |
146,734 |
149,432 |
163,570 |
161,818 |
174,232 |
143,449 |
143,449 |
|
 | Balance sheet change% | | 26.9% |
3.6% |
1.8% |
9.5% |
-1.1% |
7.7% |
-17.7% |
0.0% |
|
 | Added value | | -187.8 |
-227.7 |
-207.9 |
-221.6 |
-150.6 |
-135.1 |
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 | | -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 % | | 25.5% |
4.7% |
2.7% |
9.2% |
5.3% |
8.4% |
0.0% |
0.0% |
|
 | ROI % | | 25.6% |
4.7% |
2.7% |
9.3% |
5.3% |
8.4% |
0.0% |
0.0% |
|
 | ROE % | | 24.0% |
3.8% |
2.0% |
7.9% |
0.2% |
7.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
99.9% |
100.0% |
98.8% |
100.0% |
99.8% |
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, % | | 61,029.8% |
21,182.4% |
20,004.6% |
19,321.9% |
19,677.0% |
19,945.7% |
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 % | | 73,654.3% |
153.4% |
29,426.8% |
-8,189.1% |
303,761.3% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 286.8 |
297.2 |
1,280.7 |
25.8 |
1,514.7 |
108.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 286.8 |
297.2 |
1,280.7 |
25.8 |
1,514.7 |
108.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 114,614.7 |
48,232.1 |
41,598.3 |
42,824.9 |
29,629.3 |
26,947.8 |
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 | | 57,195.7 |
53,735.8 |
52,329.8 |
50,108.2 |
39,206.5 |
33,017.3 |
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 |
|
|