|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 4.3% |
2.7% |
13.5% |
14.0% |
9.7% |
11.8% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 49 |
61 |
17 |
14 |
24 |
19 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
BB |
BB |
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 | | -29.2 |
-34.2 |
0.0 |
-108 |
-29.8 |
-29.7 |
0.0 |
0.0 |
|
 | EBITDA | | -29.2 |
-34.2 |
-240 |
-833 |
-754 |
-754 |
0.0 |
0.0 |
|
 | EBIT | | -29.2 |
-34.2 |
-240 |
-833 |
-754 |
-754 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 42.2 |
664.9 |
1,106.3 |
-931.6 |
-762.9 |
-694.1 |
0.0 |
0.0 |
|
 | Net earnings | | 36.0 |
518.6 |
862.6 |
-932.5 |
-762.9 |
-694.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 42.2 |
665 |
1,145 |
-932 |
-763 |
-694 |
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 | | 11,284 |
11,803 |
12,266 |
10,513 |
9,750 |
9,056 |
8,931 |
8,931 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 11,507 |
11,976 |
12,595 |
10,550 |
9,787 |
9,098 |
8,931 |
8,931 |
|
|
 | Net Debt | | -11,447 |
-11,897 |
-12,593 |
-10,548 |
-9,785 |
-9,097 |
-8,931 |
-8,931 |
|
|
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 | | -29.2 |
-34.2 |
0.0 |
-108 |
-29.8 |
-29.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.8% |
-17.3% |
0.0% |
0.0% |
72.5% |
0.5% |
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 |
-240.0 |
-724.5 |
-724.0 |
-724.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 11,507 |
11,976 |
12,595 |
10,550 |
9,787 |
9,098 |
8,931 |
8,931 |
|
 | Balance sheet change% | | 1.2% |
4.1% |
5.2% |
-16.2% |
-7.2% |
-7.0% |
-1.8% |
0.0% |
|
 | Added value | | -29.2 |
-34.2 |
0.0 |
-108.4 |
-29.8 |
-29.7 |
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% |
0.0% |
768.4% |
2,526.7% |
2,540.1% |
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 % | | 10.6% |
8.6% |
22.4% |
-2.3% |
-4.8% |
-6.2% |
0.0% |
0.0% |
|
 | ROI % | | 10.8% |
8.8% |
22.9% |
-2.4% |
-4.8% |
-6.2% |
0.0% |
0.0% |
|
 | ROE % | | 0.3% |
4.5% |
7.2% |
-8.2% |
-7.5% |
-7.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.1% |
98.6% |
97.4% |
99.7% |
99.6% |
99.5% |
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, % | | 39,215.3% |
34,755.4% |
5,247.1% |
1,266.4% |
1,298.0% |
1,206.9% |
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 | | 51.6 |
69.1 |
38.2 |
286.3 |
266.5 |
218.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 51.6 |
69.1 |
38.2 |
286.3 |
266.5 |
218.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 11,447.4 |
11,897.1 |
12,593.0 |
10,547.8 |
9,785.2 |
9,096.6 |
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) | | 234.4 |
199.9 |
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 | | 4,219.4 |
3,345.0 |
11,858.2 |
10,360.0 |
8,599.5 |
8,710.1 |
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 |
-30 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
-724 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-754 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-754 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-694 |
0 |
0 |
|
|