|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.0% |
0.8% |
0.7% |
0.9% |
1.0% |
1.1% |
7.8% |
7.8% |
|
| Credit score (0-100) | | 88 |
92 |
95 |
87 |
85 |
82 |
31 |
31 |
|
| Credit rating | | A |
AA |
AA |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 1,009.5 |
2,090.8 |
3,307.9 |
2,667.6 |
1,995.3 |
1,550.0 |
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 | | -44.9 |
-74.9 |
-20.8 |
-14.6 |
-15.5 |
-17.8 |
0.0 |
0.0 |
|
| EBITDA | | -44.9 |
-74.9 |
-20.8 |
-14.6 |
-15.5 |
-17.8 |
0.0 |
0.0 |
|
| EBIT | | -44.9 |
-74.9 |
-20.8 |
-14.6 |
-15.5 |
-17.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 515.0 |
6,378.3 |
11,123.8 |
6,904.4 |
3,177.5 |
3,216.5 |
0.0 |
0.0 |
|
| Net earnings | | 523.4 |
6,354.6 |
11,123.8 |
6,904.4 |
3,177.5 |
3,216.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 515 |
6,378 |
11,124 |
6,904 |
3,177 |
3,216 |
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 | | 18,880 |
25,303 |
35,437 |
41,257 |
42,516 |
44,227 |
23,696 |
23,696 |
|
| Interest-bearing liabilities | | 513 |
513 |
513 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 19,403 |
25,825 |
35,961 |
41,269 |
42,526 |
44,237 |
23,696 |
23,696 |
|
|
| Net Debt | | 509 |
333 |
378 |
-106 |
-88.2 |
-131 |
-23,696 |
-23,696 |
|
|
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 | | -44.9 |
-74.9 |
-20.8 |
-14.6 |
-15.5 |
-17.8 |
0.0 |
0.0 |
|
| Gross profit growth | | -316.2% |
-66.7% |
72.2% |
30.0% |
-6.4% |
-14.6% |
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) | | 19,403 |
25,825 |
35,961 |
41,269 |
42,526 |
44,237 |
23,696 |
23,696 |
|
| Balance sheet change% | | -0.7% |
33.1% |
39.2% |
14.8% |
3.0% |
4.0% |
-46.4% |
0.0% |
|
| Added value | | -44.9 |
-74.9 |
-20.8 |
-14.6 |
-15.5 |
-17.8 |
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 | | -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 % | | 2.6% |
28.2% |
36.0% |
17.9% |
7.6% |
7.4% |
0.0% |
0.0% |
|
| ROI % | | 2.6% |
28.2% |
36.0% |
17.9% |
7.6% |
7.4% |
0.0% |
0.0% |
|
| ROE % | | 2.8% |
28.8% |
36.6% |
18.0% |
7.6% |
7.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 97.3% |
98.0% |
98.5% |
100.0% |
100.0% |
100.0% |
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, % | | -1,133.3% |
-443.9% |
-1,818.7% |
728.6% |
569.7% |
736.5% |
0.0% |
0.0% |
|
| Gearing % | | 2.7% |
2.0% |
1.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.3% |
0.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.8 |
0.3 |
8.8 |
8.8 |
13.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.5 |
0.8 |
0.3 |
8.8 |
8.8 |
13.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3.2 |
180.1 |
134.3 |
106.0 |
88.2 |
130.7 |
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 | | -256.1 |
-94.4 |
-389.8 |
93.9 |
78.2 |
120.7 |
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 |
|
|