|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.2% |
1.1% |
0.7% |
0.6% |
0.5% |
0.4% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 68 |
86 |
94 |
97 |
99 |
99 |
26 |
26 |
|
 | Credit rating | | BBB |
A |
AA |
AA |
AAA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
80.1 |
346.9 |
395.5 |
517.2 |
739.7 |
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 | | -4.4 |
-14.7 |
-1.3 |
-7.2 |
-8.0 |
-8.8 |
0.0 |
0.0 |
|
 | EBITDA | | -4.4 |
-14.7 |
-1.3 |
-7.2 |
-8.0 |
-8.8 |
0.0 |
0.0 |
|
 | EBIT | | -4.4 |
-14.7 |
-1.3 |
-7.2 |
-8.0 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -572.9 |
861.1 |
1,887.7 |
447.9 |
1,225.1 |
2,348.9 |
0.0 |
0.0 |
|
 | Net earnings | | -572.9 |
861.1 |
1,887.7 |
454.4 |
1,164.3 |
2,351.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -573 |
861 |
1,888 |
448 |
1,225 |
2,349 |
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 | | 1,169 |
1,976 |
3,754 |
4,096 |
5,203 |
7,439 |
3,693 |
3,693 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
350 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,173 |
1,983 |
3,760 |
4,452 |
5,305 |
7,592 |
3,693 |
3,693 |
|
|
 | Net Debt | | -43.0 |
-46.9 |
-425 |
-325 |
-936 |
-820 |
-3,693 |
-3,693 |
|
|
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 | | -4.4 |
-14.7 |
-1.3 |
-7.2 |
-8.0 |
-8.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-236.8% |
91.1% |
-446.1% |
-10.9% |
-11.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,173 |
1,983 |
3,760 |
4,452 |
5,305 |
7,592 |
3,693 |
3,693 |
|
 | Balance sheet change% | | -34.8% |
69.0% |
89.7% |
18.4% |
19.2% |
43.1% |
-51.4% |
0.0% |
|
 | Added value | | -4.4 |
-14.7 |
-1.3 |
-7.2 |
-8.0 |
-8.8 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | -37.7% |
54.9% |
66.1% |
11.1% |
25.1% |
37.2% |
0.0% |
0.0% |
|
 | ROI % | | -37.8% |
55.1% |
66.3% |
11.1% |
25.4% |
38.0% |
0.0% |
0.0% |
|
 | ROE % | | -38.7% |
54.7% |
65.9% |
11.6% |
25.0% |
37.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
99.7% |
99.8% |
92.0% |
98.1% |
98.0% |
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, % | | 983.3% |
318.5% |
32,323.0% |
4,520.2% |
11,751.9% |
9,272.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
8.5% |
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% |
3.7% |
0.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 11.6 |
7.5 |
68.0 |
1.9 |
9.2 |
6.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 11.6 |
7.5 |
68.0 |
1.9 |
9.2 |
6.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 43.0 |
46.9 |
425.0 |
674.6 |
935.9 |
820.0 |
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 | | 3.6 |
9.8 |
44.9 |
-344.4 |
-88.4 |
-15.6 |
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 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|