|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.8% |
0.8% |
0.9% |
0.8% |
0.8% |
1.3% |
8.4% |
8.4% |
|
| Credit score (0-100) | | 92 |
91 |
88 |
91 |
91 |
79 |
29 |
29 |
|
| Credit rating | | A |
A |
A |
AA |
AA |
A |
BB |
BB |
|
| Credit limit (kUSD) | | 1,100.8 |
1,290.8 |
1,273.2 |
1,618.6 |
2,466.4 |
513.1 |
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 | | 1,880 |
2,330 |
2,539 |
1,979 |
1,875 |
1,998 |
0.0 |
0.0 |
|
| EBITDA | | -91.0 |
3.0 |
237 |
537 |
122 |
-794 |
0.0 |
0.0 |
|
| EBIT | | -109 |
-15.0 |
221 |
507 |
33.0 |
-888 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,940.0 |
2,262.0 |
3,125.0 |
1,956.0 |
10,604.0 |
15,910.1 |
0.0 |
0.0 |
|
| Net earnings | | 1,932.0 |
2,254.0 |
3,086.0 |
1,915.0 |
10,581.0 |
15,882.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,940 |
2,262 |
3,125 |
1,956 |
10,604 |
15,910 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 253 |
242 |
241 |
351 |
369 |
310 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13,541 |
15,537 |
17,385 |
18,253 |
29,391 |
37,854 |
11,132 |
11,132 |
|
| Interest-bearing liabilities | | 2,718 |
5,488 |
6,123 |
6,887 |
12,559 |
10,677 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 16,737 |
21,748 |
25,017 |
26,790 |
42,761 |
50,280 |
11,132 |
11,132 |
|
|
| Net Debt | | 2,378 |
4,881 |
5,160 |
6,640 |
12,353 |
10,387 |
-11,132 |
-11,132 |
|
|
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 | | 1,880 |
2,330 |
2,539 |
1,979 |
1,875 |
1,998 |
0.0 |
0.0 |
|
| Gross profit growth | | 68.3% |
23.9% |
9.0% |
-22.1% |
-5.3% |
6.5% |
-100.0% |
0.0% |
|
| Employees | | 17 |
19 |
19 |
8 |
8 |
12 |
0 |
0 |
|
| Employee growth % | | 183.3% |
11.8% |
0.0% |
-57.9% |
0.0% |
50.0% |
-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) | | 16,737 |
21,748 |
25,017 |
26,790 |
42,761 |
50,280 |
11,132 |
11,132 |
|
| Balance sheet change% | | 13.5% |
29.9% |
15.0% |
7.1% |
59.6% |
17.6% |
-77.9% |
0.0% |
|
| Added value | | -91.0 |
3.0 |
237.0 |
537.0 |
63.0 |
-793.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 5 |
-29 |
-17 |
80 |
-71 |
-152 |
-310 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | -5.8% |
-0.6% |
8.7% |
25.6% |
1.8% |
-44.4% |
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 % | | 13.5% |
12.3% |
13.8% |
8.5% |
31.2% |
35.6% |
0.0% |
0.0% |
|
| ROI % | | 13.8% |
12.7% |
14.5% |
8.8% |
31.8% |
36.6% |
0.0% |
0.0% |
|
| ROE % | | 15.4% |
15.5% |
18.7% |
10.7% |
44.4% |
47.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 80.9% |
71.4% |
69.5% |
68.1% |
68.7% |
75.3% |
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, % | | -2,613.2% |
162,700.0% |
2,177.2% |
1,236.5% |
10,125.4% |
-1,308.5% |
0.0% |
0.0% |
|
| Gearing % | | 20.1% |
35.3% |
35.2% |
37.7% |
42.7% |
28.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.3% |
2.6% |
1.8% |
3.6% |
2.5% |
5.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.9 |
0.9 |
0.8 |
0.9 |
0.9 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.9 |
0.9 |
0.8 |
0.9 |
0.9 |
1.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 340.0 |
607.0 |
963.0 |
247.0 |
206.0 |
290.8 |
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 | | -297.0 |
-367.0 |
-1,496.0 |
-813.0 |
-1,581.0 |
1,522.4 |
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 | | -5 |
0 |
12 |
67 |
8 |
-66 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -5 |
0 |
12 |
67 |
15 |
-66 |
0 |
0 |
|
| EBIT / employee | | -6 |
-1 |
12 |
63 |
4 |
-74 |
0 |
0 |
|
| Net earnings / employee | | 114 |
119 |
162 |
239 |
1,323 |
1,324 |
0 |
0 |
|
|