|
1000.0
| Bankruptcy risk for industry | | 2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 2.9% |
2.4% |
1.2% |
1.2% |
4.4% |
5.1% |
9.1% |
8.9% |
|
| Credit score (0-100) | | 60 |
64 |
81 |
81 |
46 |
42 |
27 |
28 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
141.6 |
245.1 |
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 | | 2,403 |
1,047 |
3,001 |
2,678 |
829 |
340 |
0.0 |
0.0 |
|
| EBITDA | | 2,403 |
1,047 |
2,167 |
1,495 |
-360 |
-292 |
0.0 |
0.0 |
|
| EBIT | | 2,399 |
1,037 |
2,152 |
1,476 |
-379 |
-308 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,420.0 |
1,018.0 |
2,112.0 |
1,456.0 |
-546.1 |
-297.9 |
0.0 |
0.0 |
|
| Net earnings | | 1,888.0 |
793.0 |
1,647.0 |
1,133.0 |
-429.7 |
-233.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,420 |
1,018 |
2,112 |
1,456 |
-546 |
-298 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 33.0 |
36.0 |
67.0 |
49.0 |
29.0 |
13.2 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,888 |
2,681 |
4,328 |
5,462 |
5,032 |
4,799 |
4,759 |
4,759 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,889 |
4,968 |
9,170 |
10,066 |
7,658 |
6,865 |
4,759 |
4,759 |
|
|
| Net Debt | | -2,051 |
-1,406 |
-2,901 |
-4,708 |
-3,779 |
-2,979 |
-4,759 |
-4,759 |
|
|
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 | | 2,403 |
1,047 |
3,001 |
2,678 |
829 |
340 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-56.4% |
186.6% |
-10.8% |
-69.0% |
-58.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
3 |
2 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
200.0% |
-33.3% |
-50.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,889 |
4,968 |
9,170 |
10,066 |
7,658 |
6,865 |
4,759 |
4,759 |
|
| Balance sheet change% | | 0.0% |
1.6% |
84.6% |
9.8% |
-23.9% |
-10.4% |
-30.7% |
0.0% |
|
| Added value | | 2,403.0 |
1,047.0 |
2,167.0 |
1,495.0 |
-360.5 |
-292.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 29 |
-7 |
16 |
-37 |
-39 |
-32 |
-13 |
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 |
-1.0 |
-2.0 |
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 (%) | | 99.8% |
99.0% |
71.7% |
55.1% |
-45.8% |
-90.5% |
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 % | | 49.6% |
21.3% |
32.0% |
16.5% |
-3.4% |
-3.2% |
0.0% |
0.0% |
|
| ROI % | | 128.4% |
45.9% |
64.5% |
32.5% |
-5.7% |
-4.7% |
0.0% |
0.0% |
|
| ROE % | | 100.0% |
34.7% |
47.0% |
23.1% |
-8.2% |
-4.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 38.6% |
54.0% |
47.2% |
54.3% |
65.7% |
69.9% |
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, % | | -85.4% |
-134.3% |
-133.9% |
-314.9% |
1,049.5% |
1,018.9% |
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 | | 1.2 |
1.4 |
1.3 |
1.7 |
2.5 |
2.7 |
0.0 |
0.0 |
|
| Current Ratio | | 1.6 |
2.2 |
1.9 |
2.2 |
2.9 |
3.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,051.0 |
1,406.0 |
2,901.0 |
4,708.0 |
3,779.5 |
2,979.4 |
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 | | 1,856.0 |
2,646.0 |
4,263.0 |
5,414.0 |
5,002.8 |
4,785.3 |
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 |
2,167 |
498 |
-180 |
-292 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
2,167 |
498 |
-180 |
-292 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
2,152 |
492 |
-190 |
-308 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
1,647 |
378 |
-215 |
-233 |
0 |
0 |
|
|