|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 1.6% |
1.0% |
1.5% |
0.8% |
0.8% |
0.6% |
7.2% |
7.2% |
|
| Credit score (0-100) | | 77 |
89 |
76 |
92 |
92 |
98 |
34 |
34 |
|
| Credit rating | | A |
A |
A |
AA |
AA |
AA |
BBB |
BBB |
|
| Credit limit (kDKK) | | 326.4 |
9,281.1 |
568.5 |
15,445.2 |
15,170.1 |
20,055.0 |
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 | | -8.5 |
-8.5 |
-8.5 |
-8.5 |
-9.4 |
-10.1 |
0.0 |
0.0 |
|
| EBITDA | | -8.5 |
-8.5 |
-8.5 |
-8.5 |
-9.4 |
-10.1 |
0.0 |
0.0 |
|
| EBIT | | -8.5 |
-8.5 |
-8.5 |
-8.5 |
-9.4 |
-10.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -3,899.6 |
19,988.0 |
-1,676.6 |
32,335.6 |
1,899.6 |
24,648.2 |
0.0 |
0.0 |
|
| Net earnings | | -3,835.4 |
20,060.9 |
-1,621.2 |
32,395.3 |
1,967.8 |
25,376.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -3,900 |
19,988 |
-1,677 |
32,336 |
1,900 |
24,648 |
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 | | 127,736 |
147,797 |
145,976 |
178,171 |
179,939 |
205,116 |
46,139 |
46,139 |
|
| Interest-bearing liabilities | | 19,009 |
12,220 |
12,611 |
14,997 |
14,823 |
7,336 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 146,765 |
161,289 |
159,866 |
193,702 |
195,251 |
213,612 |
46,139 |
46,139 |
|
|
| Net Debt | | 18,489 |
11,735 |
12,191 |
13,976 |
13,870 |
6,355 |
-46,139 |
-46,139 |
|
|
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 | | -8.5 |
-8.5 |
-8.5 |
-8.5 |
-9.4 |
-10.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.3% |
-0.4% |
0.5% |
-0.4% |
-10.9% |
-7.7% |
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) | | 146,765 |
161,289 |
159,866 |
193,702 |
195,251 |
213,612 |
46,139 |
46,139 |
|
| Balance sheet change% | | -1.0% |
9.9% |
-0.9% |
21.2% |
0.8% |
9.4% |
-78.4% |
0.0% |
|
| Added value | | -8.5 |
-8.5 |
-8.5 |
-8.5 |
-9.4 |
-10.1 |
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 | | -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 % | | -2.4% |
13.2% |
-0.9% |
18.5% |
1.1% |
12.5% |
0.0% |
0.0% |
|
| ROI % | | -2.4% |
13.2% |
-0.9% |
18.6% |
1.1% |
12.6% |
0.0% |
0.0% |
|
| ROE % | | -3.0% |
14.6% |
-1.1% |
20.0% |
1.1% |
13.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 87.0% |
91.6% |
91.3% |
92.0% |
92.2% |
96.0% |
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, % | | -218,289.8% |
-137,965.4% |
-144,032.1% |
-164,517.2% |
-147,238.5% |
-62,652.3% |
0.0% |
0.0% |
|
| Gearing % | | 14.9% |
8.3% |
8.6% |
8.4% |
8.2% |
3.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.9% |
2.1% |
2.0% |
2.2% |
2.1% |
9.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.3 |
0.0 |
0.1 |
0.1 |
0.1 |
1.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.3 |
0.0 |
0.1 |
0.1 |
0.1 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 519.6 |
484.5 |
420.3 |
1,021.2 |
953.0 |
981.1 |
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 | | -13,745.7 |
-12,988.5 |
-12,891.8 |
-13,329.7 |
-13,771.3 |
63.5 |
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 |
|
|