|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 3.9% |
3.3% |
4.3% |
7.6% |
3.2% |
8.9% |
17.2% |
17.2% |
|
| Credit score (0-100) | | 52 |
56 |
48 |
31 |
55 |
26 |
10 |
10 |
|
| Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
BB |
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 | | 4,014 |
4,323 |
4,269 |
2,877 |
1,947 |
-410 |
0.0 |
0.0 |
|
| EBITDA | | 484 |
551 |
871 |
-499 |
1,169 |
-395 |
0.0 |
0.0 |
|
| EBIT | | 264 |
291 |
566 |
-871 |
927 |
-585 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 105.5 |
135.9 |
431.5 |
-1,009.5 |
846.1 |
-677.3 |
0.0 |
0.0 |
|
| Net earnings | | 81.5 |
103.9 |
337.0 |
-790.5 |
570.8 |
-532.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 105 |
136 |
431 |
-1,009 |
846 |
-677 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,508 |
1,385 |
1,293 |
1,367 |
1,124 |
1,075 |
0.0 |
0.0 |
|
| Shareholders equity total | | -569 |
-466 |
-129 |
-919 |
-348 |
-880 |
-1,005 |
-1,005 |
|
| Interest-bearing liabilities | | 3,542 |
4,037 |
2,874 |
3,347 |
3,062 |
7,572 |
1,005 |
1,005 |
|
| Balance sheet total (assets) | | 4,034 |
4,794 |
4,074 |
3,342 |
3,774 |
7,572 |
0.0 |
0.0 |
|
|
| Net Debt | | 3,276 |
3,837 |
2,816 |
3,319 |
2,486 |
6,255 |
1,005 |
1,005 |
|
|
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 | | 4,014 |
4,323 |
4,269 |
2,877 |
1,947 |
-410 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.8% |
7.7% |
-1.3% |
-32.6% |
-32.3% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 10 |
9 |
9 |
8 |
1 |
0 |
0 |
0 |
|
| Employee growth % | | -9.1% |
-10.0% |
0.0% |
-11.1% |
-87.5% |
-100.0% |
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) | | 4,034 |
4,794 |
4,074 |
3,342 |
3,774 |
7,572 |
0 |
0 |
|
| Balance sheet change% | | -18.9% |
18.8% |
-15.0% |
-18.0% |
12.9% |
100.6% |
-100.0% |
0.0% |
|
| Added value | | 483.9 |
550.5 |
870.9 |
-498.9 |
1,298.6 |
-394.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -65 |
-483 |
-497 |
-399 |
-485 |
-240 |
-1,075 |
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 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | 6.6% |
6.7% |
13.3% |
-30.3% |
47.6% |
142.9% |
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 % | | 5.2% |
5.9% |
12.0% |
-20.6% |
23.8% |
-9.1% |
0.0% |
0.0% |
|
| ROI % | | 6.9% |
7.7% |
16.2% |
-27.3% |
22.8% |
-5.5% |
0.0% |
0.0% |
|
| ROE % | | 1.8% |
2.4% |
7.6% |
-21.3% |
21.8% |
-57.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -12.4% |
-8.9% |
-3.1% |
-21.6% |
-15.5% |
-107.0% |
-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, % | | 676.9% |
696.9% |
323.3% |
-665.3% |
212.7% |
-1,585.1% |
0.0% |
0.0% |
|
| Gearing % | | -622.0% |
-867.2% |
-2,236.6% |
-364.2% |
-879.3% |
-860.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.1% |
4.1% |
3.9% |
4.5% |
4.7% |
1.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
2.1 |
1.4 |
1.5 |
26.6 |
1,807.7 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
2.3 |
1.8 |
1.5 |
26.6 |
1,807.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 266.1 |
200.3 |
58.5 |
27.5 |
575.3 |
1,317.4 |
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 | | 903.1 |
1,723.7 |
1,085.5 |
653.2 |
2,550.4 |
6,493.1 |
-502.6 |
-502.6 |
|
| 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 | | 48 |
61 |
97 |
-62 |
1,299 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 48 |
61 |
97 |
-62 |
1,169 |
0 |
0 |
0 |
|
| EBIT / employee | | 26 |
32 |
63 |
-109 |
927 |
0 |
0 |
0 |
|
| Net earnings / employee | | 8 |
12 |
37 |
-99 |
571 |
0 |
0 |
0 |
|
|