|
1000.0
 | Bankruptcy risk for industry | | 9.9% |
9.9% |
9.9% |
9.9% |
9.9% |
9.9% |
9.9% |
9.9% |
|
 | Bankruptcy risk | | 3.4% |
4.5% |
2.8% |
4.0% |
3.5% |
2.1% |
9.5% |
9.5% |
|
 | Credit score (0-100) | | 55 |
46 |
57 |
49 |
52 |
68 |
26 |
26 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.2 |
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 | | 249 |
-102 |
119 |
146 |
231 |
442 |
0.0 |
0.0 |
|
 | EBITDA | | 249 |
-102 |
119 |
146 |
226 |
433 |
0.0 |
0.0 |
|
 | EBIT | | 249 |
-119 |
63.4 |
35.8 |
27.2 |
296 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 248.7 |
96.6 |
307.9 |
-39.2 |
79.2 |
352.3 |
0.0 |
0.0 |
|
 | Net earnings | | 248.7 |
125.5 |
290.7 |
-31.2 |
61.4 |
274.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 249 |
96.6 |
308 |
-39.2 |
79.2 |
352 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
454 |
737 |
1,057 |
970 |
1,073 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,933 |
2,003 |
2,237 |
2,092 |
2,035 |
2,188 |
2,003 |
2,003 |
|
 | Interest-bearing liabilities | | 4.1 |
518 |
395 |
449 |
133 |
168 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,940 |
2,608 |
2,635 |
2,621 |
2,181 |
2,450 |
2,003 |
2,003 |
|
|
 | Net Debt | | 4.1 |
508 |
-996 |
-564 |
-617 |
-683 |
-2,003 |
-2,003 |
|
|
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 | | 249 |
-102 |
119 |
146 |
231 |
442 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
22.7% |
58.2% |
91.7% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 1,940 |
2,608 |
2,635 |
2,621 |
2,181 |
2,450 |
2,003 |
2,003 |
|
 | Balance sheet change% | | 14.8% |
34.4% |
1.0% |
-0.5% |
-16.8% |
12.3% |
-18.2% |
0.0% |
|
 | Added value | | 248.7 |
-101.8 |
118.9 |
145.9 |
137.2 |
432.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
438 |
227 |
210 |
-286 |
-34 |
-1,073 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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% |
116.4% |
53.4% |
24.5% |
11.8% |
67.0% |
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 % | | 13.7% |
4.5% |
12.1% |
1.6% |
3.3% |
15.6% |
0.0% |
0.0% |
|
 | ROI % | | 13.7% |
4.5% |
12.1% |
1.7% |
3.4% |
15.8% |
0.0% |
0.0% |
|
 | ROE % | | 13.8% |
6.4% |
13.7% |
-1.4% |
3.0% |
13.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
76.8% |
84.9% |
79.8% |
93.3% |
89.3% |
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, % | | 1.6% |
-499.0% |
-838.0% |
-386.4% |
-272.9% |
-157.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.2% |
25.9% |
17.6% |
21.5% |
6.5% |
7.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
2.0% |
2.1% |
19.5% |
0.0% |
6.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 13.2 |
0.2 |
4.8 |
3.0 |
8.3 |
6.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 13.2 |
0.2 |
4.8 |
3.0 |
8.3 |
6.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
10.0 |
1,390.9 |
1,012.4 |
750.2 |
851.1 |
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 | | 90.2 |
-447.9 |
777.4 |
390.4 |
382.1 |
451.7 |
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 |
146 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
146 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
36 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
-31 |
0 |
0 |
0 |
0 |
|
|