|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.8% |
3.0% |
2.4% |
1.6% |
2.2% |
1.6% |
10.3% |
10.3% |
|
 | Credit score (0-100) | | 61 |
58 |
64 |
73 |
66 |
73 |
24 |
24 |
|
 | Credit rating | | BBB |
BBB |
BBB |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
3.0 |
0.1 |
3.1 |
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 | | -2.5 |
-2.5 |
-2.0 |
-0.3 |
25.4 |
-8.8 |
0.0 |
0.0 |
|
 | EBITDA | | -2.5 |
-2.5 |
-2.0 |
-0.3 |
25.4 |
-8.8 |
0.0 |
0.0 |
|
 | EBIT | | -2.5 |
-2.5 |
-2.0 |
-0.3 |
25.4 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -0.1 |
-0.2 |
-0.4 |
1.6 |
22.6 |
-11.5 |
0.0 |
0.0 |
|
 | Net earnings | | -0.1 |
-0.2 |
-0.4 |
1.6 |
16.3 |
-11.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -0.1 |
-0.2 |
-0.4 |
1.6 |
22.6 |
-11.5 |
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 | | 1,530 |
1,529 |
1,529 |
1,531 |
1,547 |
1,535 |
1,410 |
1,410 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
175 |
181 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,634 |
1,624 |
1,626 |
1,797 |
1,787 |
1,775 |
1,410 |
1,410 |
|
|
 | Net Debt | | -512 |
-554 |
-503 |
-254 |
-298 |
-260 |
-1,410 |
-1,410 |
|
|
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 | | -2.5 |
-2.5 |
-2.0 |
-0.3 |
25.4 |
-8.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 33.3% |
0.0% |
20.0% |
85.0% |
0.0% |
0.0% |
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) | | 1,634 |
1,624 |
1,626 |
1,797 |
1,787 |
1,775 |
1,410 |
1,410 |
|
 | Balance sheet change% | | 0.1% |
-0.6% |
0.1% |
10.5% |
-0.6% |
-0.7% |
-20.5% |
0.0% |
|
 | Added value | | -2.5 |
-2.5 |
-2.0 |
-0.3 |
25.4 |
-8.8 |
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 |
1.0 |
-1.0 |
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 % | | 0.0% |
0.0% |
0.0% |
0.1% |
1.6% |
-0.2% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
0.0% |
0.1% |
1.8% |
-0.2% |
0.0% |
0.0% |
|
 | ROE % | | -0.0% |
-0.0% |
-0.0% |
0.1% |
1.1% |
-0.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 93.6% |
94.2% |
94.0% |
85.2% |
86.6% |
86.5% |
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, % | | 20,483.9% |
22,146.0% |
25,157.6% |
84,716.3% |
-1,172.5% |
2,954.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
11.3% |
11.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
7.2% |
4.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 15.7 |
17.1 |
16.8 |
5.2 |
5.8 |
5.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 15.7 |
17.1 |
16.8 |
5.2 |
5.8 |
5.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 512.1 |
553.6 |
503.2 |
254.1 |
473.2 |
441.3 |
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 | | 1,129.7 |
1,129.5 |
1,129.1 |
1,130.6 |
1,146.9 |
1,135.5 |
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 |
|
|