|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 3.2% |
6.8% |
10.4% |
3.4% |
7.8% |
12.5% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 58 |
36 |
23 |
52 |
31 |
18 |
12 |
12 |
|
| Credit rating | | BBB |
BBB |
BB |
BBB |
BB |
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 | | 881 |
274 |
167 |
951 |
-21.8 |
-74.7 |
0.0 |
0.0 |
|
| EBITDA | | 425 |
-107 |
-323 |
709 |
-187 |
-279 |
0.0 |
0.0 |
|
| EBIT | | 425 |
-107 |
-323 |
709 |
-187 |
-279 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 263.5 |
-224.1 |
-365.9 |
598.4 |
-188.8 |
-265.3 |
0.0 |
0.0 |
|
| Net earnings | | 263.5 |
-224.1 |
-365.9 |
598.4 |
-188.8 |
-265.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 263 |
-224 |
-366 |
598 |
-189 |
-265 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,510 |
1,485 |
1,460 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 480 |
256 |
-110 |
488 |
300 |
34.4 |
-90.6 |
-90.6 |
|
| Interest-bearing liabilities | | 1,154 |
1,118 |
1,060 |
145 |
4.2 |
23.8 |
90.6 |
90.6 |
|
| Balance sheet total (assets) | | 3,137 |
2,575 |
2,173 |
1,735 |
1,170 |
1,144 |
0.0 |
0.0 |
|
|
| Net Debt | | -324 |
324 |
991 |
-1,030 |
-301 |
-112 |
90.6 |
90.6 |
|
|
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 | | 881 |
274 |
167 |
951 |
-21.8 |
-74.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 30.8% |
-68.9% |
-39.0% |
469.8% |
0.0% |
-242.8% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 3,137 |
2,575 |
2,173 |
1,735 |
1,170 |
1,144 |
0 |
0 |
|
| Balance sheet change% | | -27.9% |
-17.9% |
-15.6% |
-20.2% |
-32.6% |
-2.2% |
-100.0% |
0.0% |
|
| Added value | | 425.1 |
-106.9 |
-323.5 |
708.6 |
-186.7 |
-279.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,691 |
-25 |
-25 |
-1,460 |
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 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
-2.0 |
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 (%) | | 48.2% |
-39.1% |
-193.9% |
74.5% |
856.5% |
373.5% |
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 % | | 11.4% |
-3.7% |
-11.1% |
35.3% |
-12.9% |
-22.9% |
0.0% |
0.0% |
|
| ROI % | | 18.1% |
-7.0% |
-21.8% |
82.2% |
-39.8% |
-146.6% |
0.0% |
0.0% |
|
| ROE % | | 75.6% |
-60.9% |
-30.1% |
45.0% |
-47.9% |
-158.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 15.3% |
9.9% |
-4.8% |
28.2% |
25.6% |
3.0% |
-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, % | | -76.2% |
-303.3% |
-306.3% |
-145.4% |
161.0% |
40.1% |
0.0% |
0.0% |
|
| Gearing % | | 240.4% |
436.8% |
-965.2% |
29.8% |
1.4% |
69.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 8.2% |
10.3% |
8.7% |
18.3% |
2.8% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.1 |
0.9 |
0.3 |
1.0 |
0.5 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.1 |
0.9 |
0.3 |
1.0 |
0.5 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,477.6 |
794.0 |
69.5 |
1,175.3 |
304.8 |
135.7 |
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 |
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 | | 77.6 |
-188.8 |
-935.3 |
30.4 |
-477.6 |
-882.7 |
-45.3 |
-45.3 |
|
| 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 |
-279 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-279 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-279 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-265 |
0 |
0 |
|
|