|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 7.8% |
8.4% |
8.0% |
2.5% |
6.1% |
4.9% |
9.1% |
9.1% |
|
 | Credit score (0-100) | | 33 |
31 |
32 |
62 |
37 |
44 |
26 |
27 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BBB |
BBB |
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 | | -1.1 |
-8.5 |
-0.8 |
-14.7 |
-0.9 |
-1.0 |
0.0 |
0.0 |
|
 | EBITDA | | -1.1 |
-8.5 |
-0.8 |
-14.7 |
-0.9 |
-1.0 |
0.0 |
0.0 |
|
 | EBIT | | -1.1 |
-8.5 |
-0.8 |
-14.7 |
-0.9 |
-1.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -101.6 |
47.6 |
-77.1 |
744.8 |
-611.2 |
611.5 |
0.0 |
0.0 |
|
 | Net earnings | | -53.8 |
47.7 |
-77.1 |
609.9 |
-618.5 |
607.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -102 |
47.6 |
-77.1 |
745 |
-611 |
611 |
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 | | 6,460 |
6,308 |
6,031 |
6,441 |
5,622 |
6,029 |
5,704 |
5,704 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,460 |
6,308 |
6,031 |
6,576 |
5,755 |
6,034 |
5,704 |
5,704 |
|
|
 | Net Debt | | -6,433 |
-6,265 |
-5,996 |
-6,545 |
-5,737 |
-6,006 |
-5,704 |
-5,704 |
|
|
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 | | -1.1 |
-8.5 |
-0.8 |
-14.7 |
-0.9 |
-1.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 91.0% |
-688.7% |
90.1% |
-1,651.4% |
93.7% |
-4.4% |
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) | | 6,460 |
6,308 |
6,031 |
6,576 |
5,755 |
6,034 |
5,704 |
5,704 |
|
 | Balance sheet change% | | -3.8% |
-2.4% |
-4.4% |
9.0% |
-12.5% |
4.8% |
-5.5% |
0.0% |
|
 | Added value | | -1.1 |
-8.5 |
-0.8 |
-14.7 |
-0.9 |
-1.0 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 1.2% |
2.9% |
2.5% |
12.6% |
2.1% |
10.4% |
0.0% |
0.0% |
|
 | ROI % | | 1.2% |
2.9% |
2.5% |
12.8% |
2.1% |
10.5% |
0.0% |
0.0% |
|
 | ROE % | | -0.8% |
0.7% |
-1.3% |
9.8% |
-10.3% |
10.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
97.9% |
97.7% |
99.9% |
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, % | | 599,497.1% |
74,032.1% |
712,110.2% |
44,379.4% |
618,921.9% |
620,406.5% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
48.7 |
43.4 |
1,354.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
48.7 |
43.4 |
1,354.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 6,432.6 |
6,265.3 |
5,996.0 |
6,544.6 |
5,737.4 |
6,005.5 |
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 | | 1,955.0 |
588.1 |
468.8 |
186.2 |
318.3 |
195.9 |
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 |
|
|