|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.7% |
2.7% |
1.6% |
1.0% |
2.6% |
1.0% |
11.3% |
11.3% |
|
 | Credit score (0-100) | | 75 |
62 |
75 |
86 |
61 |
84 |
21 |
21 |
|
 | Credit rating | | A |
BBB |
A |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 1.0 |
0.0 |
3.3 |
92.0 |
0.0 |
61.0 |
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 | | -6.1 |
-8.8 |
-8.1 |
-11.2 |
-8.3 |
-8.7 |
0.0 |
0.0 |
|
 | EBITDA | | -6.1 |
-8.8 |
-8.1 |
-11.2 |
-8.3 |
-8.7 |
0.0 |
0.0 |
|
 | EBIT | | -6.1 |
-8.8 |
-8.1 |
-11.2 |
-8.3 |
-8.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 152.4 |
125.4 |
249.0 |
622.7 |
-418.9 |
515.5 |
0.0 |
0.0 |
|
 | Net earnings | | 152.4 |
125.4 |
249.0 |
622.7 |
-418.9 |
515.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 152 |
125 |
249 |
623 |
-419 |
516 |
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 | | 913 |
984 |
1,178 |
1,507 |
848 |
1,246 |
1,024 |
1,024 |
|
 | Interest-bearing liabilities | | 308 |
73.5 |
5.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,224 |
1,075 |
1,186 |
1,510 |
851 |
1,249 |
1,024 |
1,024 |
|
|
 | Net Debt | | 308 |
48.2 |
-131 |
-460 |
-542 |
-958 |
-1,024 |
-1,024 |
|
|
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 | | -6.1 |
-8.8 |
-8.1 |
-11.2 |
-8.3 |
-8.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -24.1% |
-45.7% |
7.9% |
-37.3% |
25.8% |
-5.6% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,224 |
1,075 |
1,186 |
1,510 |
851 |
1,249 |
1,024 |
1,024 |
|
 | Balance sheet change% | | -2.1% |
-12.1% |
10.3% |
27.3% |
-43.6% |
46.7% |
-18.0% |
0.0% |
|
 | Added value | | -6.1 |
-8.8 |
-8.1 |
-11.2 |
-8.3 |
-8.7 |
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 % | | 13.6% |
11.5% |
22.1% |
48.2% |
-33.4% |
49.2% |
0.0% |
0.0% |
|
 | ROI % | | 14.0% |
11.6% |
22.3% |
48.3% |
-33.5% |
49.3% |
0.0% |
0.0% |
|
 | ROE % | | 17.7% |
13.2% |
23.0% |
46.4% |
-35.6% |
49.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 74.6% |
91.5% |
99.3% |
99.8% |
99.6% |
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, % | | -5,094.8% |
-546.7% |
1,609.1% |
4,122.7% |
6,553.8% |
10,966.5% |
0.0% |
0.0% |
|
 | Gearing % | | 33.8% |
7.5% |
0.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.6% |
3.3% |
1.2% |
952.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.3 |
15.5 |
153.2 |
180.7 |
319.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.6 |
0.3 |
15.5 |
153.2 |
180.7 |
319.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
25.3 |
136.5 |
459.8 |
542.3 |
958.4 |
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 | | -137.4 |
-66.0 |
127.7 |
81.9 |
187.9 |
56.4 |
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 | | -6 |
-9 |
-8 |
-11 |
-8 |
-9 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -6 |
-9 |
-8 |
-11 |
-8 |
-9 |
0 |
0 |
|
 | EBIT / employee | | -6 |
-9 |
-8 |
-11 |
-8 |
-9 |
0 |
0 |
|
 | Net earnings / employee | | 152 |
125 |
249 |
623 |
-419 |
516 |
0 |
0 |
|
|