|
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 |
|
|