|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.1% |
0.9% |
1.1% |
1.4% |
1.8% |
1.0% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 87 |
89 |
84 |
78 |
71 |
84 |
29 |
29 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 134.1 |
251.8 |
110.5 |
116.8 |
5.3 |
450.4 |
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 | | -1.2 |
-3.8 |
-12.6 |
-7.5 |
-7.5 |
-8.1 |
0.0 |
0.0 |
|
 | EBITDA | | -1.2 |
-3.8 |
-12.6 |
-7.5 |
-7.5 |
-8.1 |
0.0 |
0.0 |
|
 | EBIT | | -1.2 |
-3.8 |
-12.6 |
-7.5 |
-7.5 |
-8.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 863.6 |
658.2 |
237.9 |
6,864.6 |
61.9 |
373.7 |
0.0 |
0.0 |
|
 | Net earnings | | 863.6 |
658.2 |
237.9 |
6,864.6 |
61.9 |
303.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 864 |
658 |
238 |
6,865 |
61.9 |
374 |
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 | | 2,150 |
2,738 |
2,328 |
9,099 |
9,111 |
9,314 |
8,931 |
8,931 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
7.5 |
7.5 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,154 |
2,742 |
2,331 |
9,107 |
9,119 |
9,397 |
8,931 |
8,931 |
|
|
 | Net Debt | | -1,680 |
-2,201 |
-2,139 |
-6,816 |
-7,528 |
-8,508 |
-8,931 |
-8,931 |
|
|
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 | | -1.2 |
-3.8 |
-12.6 |
-7.5 |
-7.5 |
-8.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-200.5% |
-236.3% |
40.5% |
0.0% |
-8.3% |
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) | | 2,154 |
2,742 |
2,331 |
9,107 |
9,119 |
9,397 |
8,931 |
8,931 |
|
 | Balance sheet change% | | 67.4% |
27.3% |
-15.0% |
290.6% |
0.1% |
3.1% |
-5.0% |
0.0% |
|
 | Added value | | -1.2 |
-3.8 |
-12.6 |
-7.5 |
-7.5 |
-8.1 |
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 | | -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 % | | 50.2% |
27.0% |
10.0% |
122.5% |
0.8% |
4.0% |
0.0% |
0.0% |
|
 | ROI % | | 50.3% |
27.0% |
10.0% |
122.7% |
0.8% |
4.1% |
0.0% |
0.0% |
|
 | ROE % | | 50.3% |
26.9% |
9.4% |
120.1% |
0.7% |
3.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.9% |
99.8% |
99.9% |
99.9% |
99.1% |
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, % | | 134,651.2% |
58,685.8% |
16,959.4% |
90,879.1% |
100,379.9% |
104,717.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
377.0% |
4.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 448.0 |
586.5 |
570.0 |
1,188.5 |
1,191.0 |
590.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 448.0 |
586.5 |
570.0 |
1,188.5 |
1,191.0 |
590.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,680.4 |
2,200.7 |
2,138.8 |
6,815.9 |
7,536.0 |
8,515.8 |
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 |
365.0 |
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 | | 1,676.7 |
2,197.0 |
1,453.8 |
8,000.4 |
6,483.8 |
982.8 |
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 |
|
|