|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.4% |
2.4% |
2.2% |
4.3% |
2.6% |
2.2% |
9.0% |
9.0% |
|
 | Credit score (0-100) | | 65 |
64 |
65 |
47 |
60 |
65 |
27 |
27 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.1 |
0.1 |
0.2 |
0.0 |
0.0 |
0.2 |
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 | | -19.6 |
-28.4 |
-22.7 |
-14.1 |
-8.0 |
-8.6 |
0.0 |
0.0 |
|
 | EBITDA | | -19.6 |
-28.4 |
-22.7 |
-14.1 |
-8.0 |
-8.6 |
0.0 |
0.0 |
|
 | EBIT | | -19.6 |
-28.4 |
-22.7 |
-14.1 |
-8.0 |
-8.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -188.2 |
-32.7 |
-352.9 |
-996.8 |
-184.5 |
298.5 |
0.0 |
0.0 |
|
 | Net earnings | | -188.2 |
-37.2 |
-352.9 |
-1,062.2 |
-185.3 |
290.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -188 |
-32.7 |
-353 |
-997 |
-185 |
298 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 263 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 7,487 |
7,402 |
7,041 |
5,924 |
5,682 |
5,916 |
4,874 |
4,874 |
|
 | Interest-bearing liabilities | | 4.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,496 |
7,408 |
7,047 |
5,992 |
5,697 |
5,931 |
4,874 |
4,874 |
|
|
 | Net Debt | | -2,666 |
-3,807 |
-3,958 |
-4,775 |
-4,362 |
-3,002 |
-4,874 |
-4,874 |
|
|
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 | | -19.6 |
-28.4 |
-22.7 |
-14.1 |
-8.0 |
-8.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | -173.2% |
-44.5% |
19.8% |
38.0% |
43.4% |
-7.2% |
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) | | 7,496 |
7,408 |
7,047 |
5,992 |
5,697 |
5,931 |
4,874 |
4,874 |
|
 | Balance sheet change% | | -5.4% |
-1.2% |
-4.9% |
-15.0% |
-4.9% |
4.1% |
-17.8% |
0.0% |
|
 | Added value | | -19.6 |
-28.4 |
-22.7 |
-14.1 |
-8.0 |
-8.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 263 |
-263 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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 % | | -2.2% |
-0.3% |
-0.8% |
-15.1% |
3.7% |
5.7% |
0.0% |
0.0% |
|
 | ROI % | | -2.2% |
-0.3% |
-0.8% |
-15.2% |
3.7% |
5.8% |
0.0% |
0.0% |
|
 | ROE % | | -2.5% |
-0.5% |
-4.9% |
-16.4% |
-3.2% |
5.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.9% |
99.9% |
98.9% |
99.7% |
99.7% |
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, % | | 13,582.8% |
13,417.0% |
17,405.4% |
33,851.0% |
54,642.8% |
35,083.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.1% |
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 % | | 11.8% |
294.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 358.2 |
804.8 |
773.7 |
82.4 |
343.5 |
380.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 404.8 |
804.8 |
773.7 |
82.4 |
343.5 |
380.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,670.9 |
3,806.7 |
3,958.3 |
4,775.0 |
4,361.6 |
3,001.7 |
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 | | 2,330.9 |
4,296.0 |
2,238.6 |
2,653.2 |
2,612.9 |
3,308.9 |
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 |
|
|