|
1000.0
| Bankruptcy risk for industry | | 0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 2.2% |
2.2% |
0.7% |
1.1% |
1.0% |
0.9% |
7.5% |
7.5% |
|
| Credit score (0-100) | | 67 |
67 |
94 |
83 |
87 |
88 |
32 |
32 |
|
| Credit rating | | BBB |
BBB |
AA |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.5 |
0.5 |
1,564.2 |
618.5 |
869.4 |
948.0 |
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 | | -55.2 |
-62.0 |
-33.8 |
-20.0 |
-26.6 |
-35.1 |
0.0 |
0.0 |
|
| EBITDA | | -58.5 |
-69.1 |
-33.8 |
-20.0 |
-26.6 |
-35.1 |
0.0 |
0.0 |
|
| EBIT | | -76.4 |
-106 |
-70.4 |
-56.7 |
-63.3 |
-71.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -486.3 |
-701.7 |
1,759.5 |
304.4 |
560.1 |
1,003.1 |
0.0 |
0.0 |
|
| Net earnings | | -487.2 |
-704.1 |
1,757.7 |
288.0 |
517.2 |
725.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -486 |
-702 |
1,759 |
304 |
560 |
1,003 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 789 |
1,120 |
1,084 |
1,047 |
1,010 |
974 |
0.0 |
0.0 |
|
| Shareholders equity total | | 15,231 |
13,448 |
13,909 |
13,019 |
12,359 |
10,731 |
7,331 |
7,331 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 16,645 |
14,128 |
15,591 |
15,532 |
14,658 |
13,997 |
7,331 |
7,331 |
|
|
| Net Debt | | -15,597 |
-12,789 |
-14,426 |
-14,441 |
-13,604 |
-13,021 |
-7,331 |
-7,331 |
|
|
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 | | -55.2 |
-62.0 |
-33.8 |
-20.0 |
-26.6 |
-35.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -7.3% |
-12.2% |
45.5% |
40.7% |
-33.1% |
-31.8% |
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) | | 16,645 |
14,128 |
15,591 |
15,532 |
14,658 |
13,997 |
7,331 |
7,331 |
|
| Balance sheet change% | | -4.3% |
-15.1% |
10.4% |
-0.4% |
-5.6% |
-4.5% |
-47.6% |
0.0% |
|
| Added value | | -58.5 |
-69.1 |
-33.8 |
-20.0 |
-26.6 |
-35.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 186 |
295 |
-73 |
-73 |
-73 |
-73 |
-974 |
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 (%) | | 138.3% |
170.7% |
208.5% |
283.1% |
237.6% |
204.4% |
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 % | | 1.4% |
2.1% |
12.3% |
2.7% |
5.4% |
7.7% |
0.0% |
0.0% |
|
| ROI % | | 1.5% |
2.3% |
13.4% |
3.1% |
6.4% |
9.5% |
0.0% |
0.0% |
|
| ROE % | | -3.0% |
-4.9% |
12.9% |
2.1% |
4.1% |
6.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 91.5% |
95.2% |
89.2% |
83.8% |
84.3% |
76.7% |
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, % | | 26,642.0% |
18,503.7% |
42,705.9% |
72,098.9% |
51,047.8% |
37,063.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 11.2 |
19.1 |
9.3 |
5.9 |
6.0 |
4.1 |
0.0 |
0.0 |
|
| Current Ratio | | 11.2 |
19.1 |
9.3 |
5.9 |
6.0 |
4.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 15,596.5 |
12,789.2 |
14,426.0 |
14,441.4 |
13,604.2 |
13,021.1 |
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 | | 6,309.1 |
6,049.6 |
5,042.5 |
4,114.7 |
3,268.0 |
779.8 |
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 |
|
|