|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.9% |
5.9% |
|
| Bankruptcy risk | | 3.7% |
1.9% |
1.3% |
0.9% |
0.9% |
1.0% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 53 |
71 |
79 |
88 |
88 |
83 |
4 |
4 |
|
| Credit rating | | BB |
BBB |
BBB |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.5 |
49.1 |
279.6 |
275.0 |
199.9 |
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 | | 2,114 |
2,826 |
3,840 |
3,549 |
3,592 |
3,658 |
0.0 |
0.0 |
|
| EBITDA | | -433 |
342 |
1,180 |
637 |
656 |
435 |
0.0 |
0.0 |
|
| EBIT | | -513 |
248 |
1,069 |
526 |
513 |
298 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -543.0 |
226.0 |
1,060.1 |
527.8 |
503.3 |
290.5 |
0.0 |
0.0 |
|
| Net earnings | | -430.7 |
188.2 |
803.4 |
409.8 |
389.3 |
223.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -543 |
226 |
1,060 |
528 |
503 |
290 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,199 |
1,165 |
1,387 |
1,341 |
1,463 |
1,326 |
0.0 |
0.0 |
|
| Shareholders equity total | | 974 |
1,162 |
1,965 |
2,375 |
2,650 |
2,756 |
2,509 |
2,509 |
|
| Interest-bearing liabilities | | 1,013 |
0.0 |
471 |
437 |
404 |
370 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,671 |
2,739 |
3,989 |
3,749 |
3,755 |
4,010 |
2,509 |
2,509 |
|
|
| Net Debt | | 1,003 |
-346 |
-615 |
-230 |
-424 |
-406 |
-2,509 |
-2,509 |
|
|
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 | | 2,114 |
2,826 |
3,840 |
3,549 |
3,592 |
3,658 |
0.0 |
0.0 |
|
| Gross profit growth | | -36.7% |
33.7% |
35.9% |
-7.6% |
1.2% |
1.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
7 |
7 |
7 |
7 |
7 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,671 |
2,739 |
3,989 |
3,749 |
3,755 |
4,010 |
2,509 |
2,509 |
|
| Balance sheet change% | | -33.1% |
2.6% |
45.6% |
-6.0% |
0.2% |
6.8% |
-37.4% |
0.0% |
|
| Added value | | -433.3 |
342.4 |
1,179.9 |
636.8 |
624.1 |
435.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -77 |
-168 |
100 |
-156 |
-21 |
-275 |
-1,326 |
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 |
4.0 |
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 (%) | | -24.3% |
8.8% |
27.8% |
14.8% |
14.3% |
8.1% |
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 % | | -15.4% |
9.2% |
31.8% |
14.1% |
13.8% |
7.7% |
0.0% |
0.0% |
|
| ROI % | | -22.8% |
13.6% |
51.8% |
20.5% |
17.4% |
9.5% |
0.0% |
0.0% |
|
| ROE % | | -36.2% |
17.6% |
51.4% |
18.9% |
15.5% |
8.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 36.5% |
42.4% |
49.3% |
63.4% |
70.6% |
68.7% |
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, % | | -231.6% |
-101.1% |
-52.1% |
-36.1% |
-64.7% |
-93.2% |
0.0% |
0.0% |
|
| Gearing % | | 104.0% |
0.0% |
24.0% |
18.4% |
15.2% |
13.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.9% |
4.4% |
3.6% |
3.7% |
3.5% |
1.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.9 |
1.2 |
1.5 |
2.0 |
1.9 |
0.0 |
0.0 |
|
| Current Ratio | | 0.8 |
1.4 |
1.7 |
2.6 |
3.4 |
3.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 9.5 |
346.2 |
1,086.0 |
667.1 |
828.0 |
775.7 |
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 | | -348.4 |
417.4 |
999.3 |
1,420.8 |
1,549.1 |
1,663.7 |
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 |
49 |
169 |
91 |
89 |
62 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
49 |
169 |
91 |
94 |
62 |
0 |
0 |
|
| EBIT / employee | | 0 |
35 |
153 |
75 |
73 |
43 |
0 |
0 |
|
| Net earnings / employee | | 0 |
27 |
115 |
59 |
56 |
32 |
0 |
0 |
|
|