|
1000.0
| Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 4.5% |
3.4% |
2.4% |
2.6% |
4.2% |
2.5% |
8.9% |
8.9% |
|
| Credit score (0-100) | | 48 |
55 |
63 |
59 |
48 |
61 |
28 |
28 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 | | -91.7 |
101 |
446 |
98.3 |
-200 |
892 |
0.0 |
0.0 |
|
| EBITDA | | -91.7 |
101 |
446 |
98.3 |
-200 |
892 |
0.0 |
0.0 |
|
| EBIT | | -91.7 |
101 |
446 |
98.3 |
-200 |
892 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -104.7 |
49.3 |
1,049.1 |
263.1 |
213.6 |
767.6 |
0.0 |
0.0 |
|
| Net earnings | | -102.2 |
62.0 |
918.4 |
229.6 |
124.7 |
797.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -105 |
49.3 |
1,049 |
263 |
214 |
768 |
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 | | 2,318 |
2,330 |
3,069 |
2,948 |
2,963 |
3,600 |
2,639 |
2,639 |
|
| Interest-bearing liabilities | | 0.0 |
303 |
312 |
625 |
556 |
300 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,552 |
2,637 |
3,600 |
3,811 |
3,565 |
4,015 |
2,639 |
2,639 |
|
|
| Net Debt | | -794 |
-740 |
-1,327 |
-1,228 |
-1,389 |
-1,288 |
-2,639 |
-2,639 |
|
|
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 | | -91.7 |
101 |
446 |
98.3 |
-200 |
892 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
343.5% |
-78.0% |
0.0% |
0.0% |
-100.0% |
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) | | 2,552 |
2,637 |
3,600 |
3,811 |
3,565 |
4,015 |
2,639 |
2,639 |
|
| Balance sheet change% | | -13.2% |
3.3% |
36.5% |
5.8% |
-6.5% |
12.6% |
-34.3% |
0.0% |
|
| Added value | | -91.7 |
100.7 |
446.5 |
98.3 |
-199.9 |
891.9 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | 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 % | | -0.8% |
8.2% |
34.3% |
13.9% |
9.9% |
31.7% |
0.0% |
0.0% |
|
| ROI % | | -0.8% |
8.6% |
35.6% |
14.8% |
10.3% |
32.4% |
0.0% |
0.0% |
|
| ROE % | | -3.9% |
2.7% |
34.0% |
7.6% |
4.2% |
24.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 90.8% |
88.4% |
85.2% |
77.4% |
83.1% |
89.7% |
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, % | | 865.6% |
-735.6% |
-297.2% |
-1,249.2% |
694.8% |
-144.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
13.0% |
10.2% |
21.2% |
18.8% |
8.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
107.9% |
7.0% |
53.8% |
25.5% |
101.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.6 |
3.6 |
3.4 |
2.5 |
3.6 |
4.1 |
0.0 |
0.0 |
|
| Current Ratio | | 4.6 |
3.6 |
3.4 |
2.5 |
3.6 |
4.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 793.7 |
1,043.1 |
1,638.4 |
1,853.9 |
1,944.8 |
1,588.2 |
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 | | 66.9 |
-20.7 |
-288.0 |
-622.3 |
-81.5 |
-278.1 |
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 |
|
|