|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.1% |
2.2% |
0.8% |
1.2% |
1.5% |
0.8% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 69 |
67 |
91 |
81 |
76 |
89 |
29 |
29 |
|
 | Credit rating | | A |
BBB |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.4 |
0.2 |
599.3 |
152.7 |
28.6 |
614.1 |
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 | | -55.6 |
-43.1 |
0.0 |
0.0 |
-59.0 |
-60.1 |
0.0 |
0.0 |
|
 | EBITDA | | -55.6 |
-43.1 |
-45.1 |
-73.6 |
-59.0 |
-60.1 |
0.0 |
0.0 |
|
 | EBIT | | -55.6 |
-43.1 |
-45.1 |
-73.6 |
-59.0 |
-60.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 173.7 |
203.9 |
1,625.9 |
-731.0 |
438.4 |
948.7 |
0.0 |
0.0 |
|
 | Net earnings | | 140.7 |
157.9 |
1,270.7 |
-540.6 |
108.2 |
823.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 174 |
204 |
1,626 |
-731 |
438 |
949 |
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 | | 6,129 |
6,126 |
7,343 |
6,851 |
6,902 |
7,666 |
6,906 |
6,906 |
|
 | Interest-bearing liabilities | | 85.9 |
81.8 |
99.7 |
220 |
701 |
375 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,227 |
6,218 |
7,808 |
7,076 |
7,608 |
8,076 |
6,906 |
6,906 |
|
|
 | Net Debt | | 77.9 |
72.1 |
70.1 |
194 |
679 |
238 |
-6,906 |
-6,906 |
|
|
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 | | -55.6 |
-43.1 |
0.0 |
0.0 |
-59.0 |
-60.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -7.6% |
22.4% |
0.0% |
0.0% |
0.0% |
-1.9% |
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) | | 6,227 |
6,218 |
7,808 |
7,076 |
7,608 |
8,076 |
6,906 |
6,906 |
|
 | Balance sheet change% | | 2.7% |
-0.1% |
25.6% |
-9.4% |
7.5% |
6.2% |
-14.5% |
0.0% |
|
 | Added value | | -55.6 |
-43.1 |
-45.1 |
-73.6 |
-59.0 |
-60.1 |
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% |
0.0% |
0.0% |
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 % | | 2.8% |
3.3% |
23.3% |
6.9% |
7.1% |
12.2% |
0.0% |
0.0% |
|
 | ROI % | | 2.8% |
3.3% |
23.9% |
7.1% |
7.2% |
12.2% |
0.0% |
0.0% |
|
 | ROE % | | 2.3% |
2.6% |
18.9% |
-7.6% |
1.6% |
11.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.4% |
98.5% |
94.0% |
96.8% |
90.7% |
94.9% |
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, % | | -140.1% |
-167.2% |
-155.4% |
-263.0% |
-1,149.9% |
-396.5% |
0.0% |
0.0% |
|
 | Gearing % | | 1.4% |
1.3% |
1.4% |
3.2% |
10.2% |
4.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
3.4% |
6.1% |
781.3% |
18.7% |
1.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.9 |
0.3 |
0.1 |
0.6 |
0.4 |
0.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.9 |
0.3 |
0.1 |
0.6 |
0.4 |
0.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 8.0 |
9.7 |
29.5 |
26.2 |
22.2 |
136.7 |
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 |
30.9 |
30.3 |
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 | | -12.4 |
-62.9 |
-435.3 |
-96.1 |
-396.7 |
-87.4 |
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 |
|
|