|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 4.9% |
1.8% |
2.0% |
2.7% |
1.7% |
1.5% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 45 |
72 |
68 |
60 |
72 |
76 |
29 |
29 |
|
 | Credit rating | | BBB |
A |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
5.1 |
1.3 |
0.0 |
19.3 |
52.7 |
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 | | 713 |
739 |
707 |
762 |
756 |
795 |
0.0 |
0.0 |
|
 | EBITDA | | 713 |
739 |
707 |
762 |
756 |
795 |
0.0 |
0.0 |
|
 | EBIT | | 605 |
689 |
657 |
712 |
706 |
695 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2,917.1 |
703.8 |
-1.1 |
3,157.4 |
3,734.5 |
1,425.0 |
0.0 |
0.0 |
|
 | Net earnings | | -2,814.2 |
587.4 |
-104.4 |
3,076.0 |
3,695.3 |
1,391.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2,917 |
704 |
-1.1 |
3,157 |
3,734 |
1,425 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 4,300 |
4,250 |
4,200 |
4,150 |
4,100 |
4,757 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,483 |
7,070 |
6,966 |
9,928 |
13,505 |
14,896 |
6,702 |
6,702 |
|
 | Interest-bearing liabilities | | 3,819 |
2,041 |
1,083 |
756 |
620 |
381 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 14,747 |
14,964 |
18,924 |
21,838 |
24,501 |
24,194 |
6,702 |
6,702 |
|
|
 | Net Debt | | 3,570 |
1,792 |
836 |
512 |
436 |
182 |
-6,702 |
-6,702 |
|
|
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 | | 713 |
739 |
707 |
762 |
756 |
795 |
0.0 |
0.0 |
|
 | Gross profit growth | | -5.7% |
3.6% |
-4.3% |
7.7% |
-0.8% |
5.1% |
-100.0% |
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) | | 14,747 |
14,964 |
18,924 |
21,838 |
24,501 |
24,194 |
6,702 |
6,702 |
|
 | Balance sheet change% | | -19.8% |
1.5% |
26.5% |
15.4% |
12.2% |
-1.3% |
-72.3% |
0.0% |
|
 | Added value | | 713.1 |
738.8 |
707.4 |
761.7 |
755.8 |
794.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -992 |
-100 |
-100 |
-100 |
-100 |
558 |
-4,757 |
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 (%) | | 84.9% |
93.2% |
92.9% |
93.4% |
93.4% |
87.5% |
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 % | | -11.1% |
6.4% |
2.0% |
17.7% |
18.8% |
8.3% |
0.0% |
0.0% |
|
 | ROI % | | -11.5% |
6.6% |
2.0% |
23.8% |
32.5% |
12.9% |
0.0% |
0.0% |
|
 | ROE % | | -35.7% |
8.7% |
-1.5% |
36.4% |
31.5% |
9.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 44.0% |
47.2% |
36.8% |
45.5% |
55.1% |
61.6% |
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, % | | 500.6% |
242.6% |
118.2% |
67.3% |
57.7% |
22.9% |
0.0% |
0.0% |
|
 | Gearing % | | 58.9% |
28.9% |
15.5% |
7.6% |
4.6% |
2.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 27.2% |
8.6% |
21.6% |
48.6% |
91.9% |
121.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.2 |
0.4 |
0.3 |
0.1 |
0.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
0.2 |
0.4 |
0.3 |
0.1 |
0.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 249.6 |
249.2 |
246.4 |
243.2 |
184.5 |
198.2 |
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 | | -2,348.7 |
-1,243.3 |
-413.5 |
-627.3 |
-2,272.6 |
-451.1 |
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 |
|
|