|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.7% |
2.1% |
2.5% |
2.8% |
2.6% |
4.3% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 62 |
69 |
62 |
57 |
61 |
47 |
32 |
32 |
|
 | Credit rating | | BBB |
A |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
1.5 |
0.1 |
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 | | -122 |
-127 |
-149 |
-96.0 |
-77.7 |
-86.5 |
0.0 |
0.0 |
|
 | EBITDA | | -413 |
-433 |
-453 |
-400 |
-386 |
-399 |
0.0 |
0.0 |
|
 | EBIT | | -420 |
-440 |
-460 |
-407 |
-393 |
-406 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2,397.8 |
3,320.8 |
3,676.1 |
5,001.0 |
-700.8 |
4,098.3 |
0.0 |
0.0 |
|
 | Net earnings | | -1,854.8 |
2,615.9 |
2,977.6 |
4,068.6 |
-412.8 |
3,426.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2,398 |
3,321 |
3,676 |
5,001 |
-701 |
4,098 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 35.3 |
28.2 |
21.1 |
14.1 |
7.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 20,145 |
22,061 |
23,839 |
26,507 |
23,094 |
25,521 |
22,739 |
22,739 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 20,193 |
22,169 |
24,053 |
26,578 |
23,149 |
25,787 |
22,739 |
22,739 |
|
|
 | Net Debt | | -19,394 |
-22,041 |
-24,032 |
-26,454 |
-22,592 |
-25,779 |
-22,739 |
-22,739 |
|
|
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 | | -122 |
-127 |
-149 |
-96.0 |
-77.7 |
-86.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -29.8% |
-4.7% |
-17.3% |
35.7% |
19.0% |
-11.2% |
0.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
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) | | 20,193 |
22,169 |
24,053 |
26,578 |
23,149 |
25,787 |
22,739 |
22,739 |
|
 | Balance sheet change% | | -13.6% |
9.8% |
8.5% |
10.5% |
-12.9% |
11.4% |
-11.8% |
0.0% |
|
 | Added value | | -413.0 |
-433.1 |
-452.9 |
-399.9 |
-386.3 |
-398.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -14 |
-14 |
-14 |
-14 |
-14 |
-14 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
-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 (%) | | 345.7% |
346.1% |
308.3% |
423.9% |
506.0% |
469.1% |
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 % | | 0.0% |
15.8% |
15.9% |
19.9% |
4.4% |
16.7% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
15.8% |
16.1% |
20.0% |
4.4% |
16.9% |
0.0% |
0.0% |
|
 | ROE % | | -8.5% |
12.4% |
13.0% |
16.2% |
-1.7% |
14.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.5% |
99.1% |
99.7% |
99.8% |
99.0% |
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, % | | 4,695.5% |
5,089.0% |
5,305.8% |
6,615.7% |
5,848.4% |
6,467.9% |
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 | | 421.2 |
218.1 |
114.8 |
390.1 |
421.1 |
97.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 421.2 |
218.1 |
114.8 |
390.1 |
421.1 |
97.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 19,394.3 |
22,041.0 |
24,031.7 |
26,454.1 |
22,592.2 |
25,779.0 |
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 | | 1,836.9 |
1,866.0 |
1,116.5 |
4,488.7 |
2,930.3 |
4,840.5 |
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 |
-433 |
-453 |
-400 |
-386 |
-399 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-433 |
-453 |
-400 |
-386 |
-399 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-440 |
-460 |
-407 |
-393 |
-406 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
2,616 |
2,978 |
4,069 |
-413 |
3,427 |
0 |
0 |
|
|