|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 3.9% |
5.2% |
1.9% |
3.6% |
4.2% |
2.7% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 52 |
44 |
70 |
51 |
48 |
59 |
30 |
30 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
2.2 |
0.0 |
0.0 |
0.0 |
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 | | -101 |
-104 |
-96.5 |
-110 |
-94.7 |
-101 |
0.0 |
0.0 |
|
 | EBITDA | | -101 |
-104 |
-96.5 |
-110 |
-94.7 |
-101 |
0.0 |
0.0 |
|
 | EBIT | | -101 |
-104 |
-96.5 |
-110 |
-94.7 |
-101 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 385.7 |
262.3 |
1,845.5 |
-1,384.1 |
436.4 |
1,272.3 |
0.0 |
0.0 |
|
 | Net earnings | | 299.1 |
206.9 |
1,422.7 |
-1,079.5 |
392.5 |
992.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 386 |
262 |
1,845 |
-1,384 |
436 |
1,272 |
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 | | 9,507 |
9,605 |
11,028 |
9,949 |
10,341 |
11,334 |
11,087 |
11,087 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,555 |
9,605 |
11,450 |
9,965 |
10,341 |
11,335 |
11,087 |
11,087 |
|
|
 | Net Debt | | -9,523 |
-9,571 |
-11,415 |
-9,661 |
-10,029 |
-11,202 |
-11,087 |
-11,087 |
|
|
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 | | -101 |
-104 |
-96.5 |
-110 |
-94.7 |
-101 |
0.0 |
0.0 |
|
 | Gross profit growth | | -20.9% |
-3.8% |
7.5% |
-14.5% |
14.3% |
-6.7% |
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) | | 9,555 |
9,605 |
11,450 |
9,965 |
10,341 |
11,335 |
11,087 |
11,087 |
|
 | Balance sheet change% | | 2.6% |
0.5% |
19.2% |
-13.0% |
3.8% |
9.6% |
-2.2% |
0.0% |
|
 | Added value | | -100.5 |
-104.4 |
-96.5 |
-110.5 |
-94.7 |
-101.0 |
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 % | | 4.1% |
3.5% |
17.5% |
3.4% |
4.3% |
11.7% |
0.0% |
0.0% |
|
 | ROI % | | 4.1% |
3.5% |
17.9% |
3.5% |
4.3% |
11.7% |
0.0% |
0.0% |
|
 | ROE % | | 3.2% |
2.2% |
13.8% |
-10.3% |
3.9% |
9.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.5% |
100.0% |
96.3% |
99.8% |
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, % | | 9,471.1% |
9,167.6% |
11,826.5% |
8,743.4% |
10,595.0% |
11,092.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
590.8 |
0.0 |
7,556.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
590.8 |
0.0 |
7,556.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 9,522.7 |
9,571.0 |
11,415.5 |
9,660.9 |
10,028.7 |
11,201.8 |
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 |
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 | | 269.9 |
95.8 |
82.5 |
374.0 |
376.9 |
262.3 |
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 |
|
|