|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.6% |
0.7% |
0.6% |
1.0% |
1.0% |
1.8% |
8.2% |
8.1% |
|
 | Credit score (0-100) | | 97 |
94 |
96 |
86 |
85 |
71 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 381.9 |
422.8 |
550.9 |
803.5 |
615.3 |
7.8 |
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 | | -12.0 |
16.0 |
63.0 |
41.0 |
50.0 |
7.5 |
0.0 |
0.0 |
|
 | EBITDA | | -12.0 |
16.0 |
63.0 |
41.0 |
50.0 |
7.5 |
0.0 |
0.0 |
|
 | EBIT | | -12.0 |
2.0 |
34.0 |
11.0 |
20.0 |
-23.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 577.0 |
742.0 |
1,332.0 |
7,808.0 |
273.0 |
80.7 |
0.0 |
0.0 |
|
 | Net earnings | | 577.0 |
765.0 |
1,300.0 |
7,792.0 |
147.0 |
-68.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 577 |
742 |
1,332 |
7,808 |
273 |
80.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
1,528 |
1,515 |
1,485 |
1,456 |
1,467 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 3,706 |
4,417 |
5,662 |
13,254 |
12,401 |
11,832 |
11,412 |
11,412 |
|
 | Interest-bearing liabilities | | 0.0 |
538 |
518 |
500 |
485 |
474 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,711 |
4,993 |
6,236 |
13,801 |
13,045 |
12,479 |
11,412 |
11,412 |
|
|
 | Net Debt | | -1,080 |
-42.0 |
-723 |
-1,633 |
-9,288 |
-9,284 |
-11,412 |
-11,412 |
|
|
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 | | -12.0 |
16.0 |
63.0 |
41.0 |
50.0 |
7.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -140.0% |
0.0% |
293.8% |
-34.9% |
22.0% |
-84.9% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | -100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,711 |
4,993 |
6,236 |
13,801 |
13,045 |
12,479 |
11,412 |
11,412 |
|
 | Balance sheet change% | | 14.7% |
34.5% |
24.9% |
121.3% |
-5.5% |
-4.3% |
-8.6% |
0.0% |
|
 | Added value | | -12.0 |
16.0 |
63.0 |
41.0 |
50.0 |
7.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
1,514 |
-42 |
-60 |
-59 |
-20 |
-1,467 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
1.0 |
2.0 |
3.0 |
4.0 |
-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% |
12.5% |
54.0% |
26.8% |
40.0% |
-312.1% |
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 % | | 16.6% |
17.1% |
23.8% |
78.2% |
3.4% |
4.2% |
0.0% |
0.0% |
|
 | ROI % | | 16.6% |
17.2% |
24.0% |
78.6% |
3.4% |
4.2% |
0.0% |
0.0% |
|
 | ROE % | | 16.6% |
18.8% |
25.8% |
82.4% |
1.1% |
-0.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
88.5% |
90.8% |
96.0% |
95.1% |
94.8% |
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, % | | 9,000.0% |
-262.5% |
-1,147.6% |
-3,982.9% |
-18,576.0% |
-123,242.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
12.2% |
9.1% |
3.8% |
3.9% |
4.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
1.5% |
1.1% |
5.7% |
35.9% |
94.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 242.4 |
11.8 |
18.1 |
34.1 |
56.3 |
53.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 242.4 |
11.8 |
18.1 |
34.1 |
56.3 |
53.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,080.0 |
580.0 |
1,241.0 |
2,133.0 |
9,773.0 |
9,758.2 |
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 | | 704.0 |
672.0 |
251.0 |
299.0 |
995.0 |
367.6 |
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 |
50 |
8 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
50 |
8 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
20 |
-24 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
147 |
-68 |
0 |
0 |
|
|