|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 4.7% |
2.2% |
2.2% |
1.9% |
1.8% |
1.4% |
8.6% |
8.6% |
|
 | Credit score (0-100) | | 47 |
67 |
65 |
69 |
70 |
77 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.2 |
0.2 |
1.6 |
2.5 |
46.5 |
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 | | -18.8 |
-33.3 |
-13.3 |
-18.5 |
-13.8 |
-17.6 |
0.0 |
0.0 |
|
 | EBITDA | | -18.8 |
-33.3 |
-13.3 |
-18.5 |
-13.8 |
-17.6 |
0.0 |
0.0 |
|
 | EBIT | | -18.8 |
-33.3 |
-13.3 |
-18.5 |
-13.8 |
-17.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -1,203.4 |
-97.0 |
121.7 |
-376.8 |
145.0 |
372.0 |
0.0 |
0.0 |
|
 | Net earnings | | -1,211.3 |
-97.0 |
76.3 |
-376.8 |
145.0 |
315.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -1,203 |
-97.0 |
122 |
-377 |
145 |
372 |
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 | | 7,457 |
7,210 |
7,136 |
6,609 |
6,604 |
6,670 |
6,270 |
6,270 |
|
 | Interest-bearing liabilities | | 34.2 |
61.7 |
217 |
161 |
105 |
52.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,614 |
7,309 |
7,403 |
6,815 |
6,766 |
6,793 |
6,270 |
6,270 |
|
|
 | Net Debt | | -6,952 |
-5,429 |
-5,412 |
-4,953 |
-4,899 |
-4,928 |
-6,270 |
-6,270 |
|
|
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 | | -18.8 |
-33.3 |
-13.3 |
-18.5 |
-13.8 |
-17.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 3.7% |
-76.7% |
60.0% |
-39.3% |
25.3% |
-27.4% |
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) | | 7,614 |
7,309 |
7,403 |
6,815 |
6,766 |
6,793 |
6,270 |
6,270 |
|
 | Balance sheet change% | | -20.9% |
-4.0% |
1.3% |
-7.9% |
-0.7% |
0.4% |
-7.7% |
0.0% |
|
 | Added value | | -18.8 |
-33.3 |
-13.3 |
-18.5 |
-13.8 |
-17.6 |
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 | | -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 (%) | | 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 % | | -13.3% |
-0.5% |
3.1% |
1.2% |
2.2% |
5.5% |
0.0% |
0.0% |
|
 | ROI % | | -13.9% |
-0.5% |
3.2% |
1.3% |
2.2% |
5.5% |
0.0% |
0.0% |
|
 | ROE % | | -14.9% |
-1.3% |
1.1% |
-5.5% |
2.2% |
4.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 97.9% |
98.6% |
96.4% |
97.0% |
97.6% |
98.2% |
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, % | | 36,937.8% |
16,327.0% |
40,694.0% |
26,727.0% |
35,389.8% |
27,947.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.5% |
0.9% |
3.0% |
2.4% |
1.6% |
0.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 42.6% |
121.4% |
78.8% |
246.5% |
3.7% |
0.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 44.6 |
63.4 |
24.3 |
29.1 |
36.8 |
48.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 44.6 |
63.4 |
24.3 |
29.1 |
36.8 |
48.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 6,985.9 |
5,490.7 |
5,628.9 |
5,113.7 |
5,003.3 |
4,979.9 |
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 | | 1,775.2 |
1,364.2 |
1,847.4 |
942.4 |
966.9 |
1,083.5 |
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 |
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 |
|
|