|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.2% |
1.6% |
2.6% |
3.3% |
1.3% |
0.7% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 68 |
76 |
61 |
53 |
80 |
94 |
29 |
29 |
|
 | Credit rating | | BBB |
A |
BBB |
BBB |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.2 |
13.2 |
0.0 |
0.0 |
135.7 |
888.4 |
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 | | -18.6 |
-20.3 |
-198 |
-18.8 |
-27.2 |
-35.8 |
0.0 |
0.0 |
|
 | EBITDA | | -18.6 |
-20.3 |
-198 |
-18.8 |
-27.2 |
-35.8 |
0.0 |
0.0 |
|
 | EBIT | | -18.6 |
-20.3 |
-198 |
-18.8 |
-27.2 |
-35.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -455.0 |
1,181.5 |
2,006.9 |
-1,193.8 |
1,249.8 |
1,384.2 |
0.0 |
0.0 |
|
 | Net earnings | | -247.7 |
1,028.8 |
1,672.6 |
-823.9 |
1,079.1 |
1,077.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -455 |
1,182 |
2,007 |
-1,194 |
1,250 |
1,384 |
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 | | 5,234 |
6,209 |
7,826 |
6,946 |
7,968 |
8,987 |
8,846 |
8,846 |
|
 | Interest-bearing liabilities | | 66.8 |
57.3 |
70.2 |
72.3 |
74.4 |
76.7 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,311 |
6,276 |
8,178 |
7,253 |
8,069 |
9,144 |
8,846 |
8,846 |
|
|
 | Net Debt | | -5,015 |
-6,150 |
-8,079 |
-6,811 |
-7,732 |
-8,970 |
-8,846 |
-8,846 |
|
|
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 | | -18.6 |
-20.3 |
-198 |
-18.8 |
-27.2 |
-35.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -49.6% |
-8.7% |
-878.1% |
90.5% |
-44.6% |
-31.6% |
0.0% |
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) | | 5,311 |
6,276 |
8,178 |
7,253 |
8,069 |
9,144 |
8,846 |
8,846 |
|
 | Balance sheet change% | | -5.3% |
18.2% |
30.3% |
-11.3% |
11.3% |
13.3% |
-3.3% |
0.0% |
|
 | Added value | | -18.6 |
-20.3 |
-198.3 |
-18.8 |
-27.2 |
-35.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
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 % | | 14.5% |
20.5% |
27.8% |
10.3% |
16.6% |
16.2% |
0.0% |
0.0% |
|
 | ROI % | | 14.5% |
20.5% |
28.4% |
10.7% |
16.8% |
16.3% |
0.0% |
0.0% |
|
 | ROE % | | -4.6% |
18.0% |
23.8% |
-11.2% |
14.5% |
12.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.6% |
98.9% |
95.7% |
95.8% |
98.7% |
98.3% |
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, % | | 26,894.5% |
30,330.8% |
4,073.6% |
36,238.7% |
28,451.3% |
25,078.2% |
0.0% |
0.0% |
|
 | Gearing % | | 1.3% |
0.9% |
0.9% |
1.0% |
0.9% |
0.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1,890.5% |
9.3% |
6.5% |
2,791.8% |
25.8% |
15.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 69.2 |
93.3 |
23.2 |
23.6 |
79.5 |
105.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 69.2 |
93.3 |
23.2 |
23.6 |
79.5 |
105.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,082.1 |
6,207.5 |
8,149.4 |
6,883.3 |
7,806.4 |
9,047.2 |
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 | | 1,189.5 |
702.2 |
533.5 |
1,270.1 |
1,403.0 |
1,070.1 |
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 |
|
|