|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 4.6% |
2.1% |
1.9% |
1.9% |
1.4% |
1.0% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 47 |
69 |
70 |
68 |
78 |
85 |
25 |
25 |
|
 | Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.1 |
0.6 |
0.5 |
28.0 |
184.1 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | -157 |
149 |
680 |
533 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -170 |
139 |
668 |
522 |
-12.3 |
-14.3 |
0.0 |
0.0 |
|
 | EBITDA | | -170 |
139 |
668 |
522 |
-12.3 |
-14.3 |
0.0 |
0.0 |
|
 | EBIT | | -170 |
139 |
668 |
522 |
-12.3 |
-14.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -171.1 |
135.9 |
667.2 |
517.5 |
150.4 |
416.4 |
0.0 |
0.0 |
|
 | Net earnings | | -171.1 |
141.9 |
670.0 |
521.0 |
154.1 |
419.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -171 |
136 |
667 |
518 |
150 |
416 |
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 | | 1,597 |
1,419 |
1,978 |
2,386 |
2,426 |
2,730 |
2,532 |
2,532 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
15.2 |
10.4 |
594 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,605 |
1,426 |
1,986 |
2,409 |
2,444 |
3,358 |
2,532 |
2,532 |
|
|
 | Net Debt | | -598 |
-561 |
-669 |
-420 |
-831 |
-859 |
-2,532 |
-2,532 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | -157 |
149 |
680 |
533 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -129.0% |
-194.8% |
357.6% |
-21.6% |
-100.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -170 |
139 |
668 |
522 |
-12.3 |
-14.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
381.3% |
-21.9% |
0.0% |
-16.7% |
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) | | 1,605 |
1,426 |
1,986 |
2,409 |
2,444 |
3,358 |
2,532 |
2,532 |
|
 | Balance sheet change% | | -35.2% |
-11.1% |
39.2% |
21.3% |
1.5% |
37.4% |
-24.6% |
0.0% |
|
 | Added value | | -169.6 |
138.8 |
668.1 |
521.6 |
-12.3 |
-14.3 |
0.0 |
0.0 |
|
 | Added value % | | 108.2% |
93.4% |
98.3% |
97.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -2.0 |
-3.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 108.2% |
93.4% |
98.3% |
97.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
93.4% |
98.3% |
97.8% |
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 % | | 109.1% |
95.5% |
98.6% |
97.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 109.1% |
95.5% |
98.6% |
97.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 109.1% |
91.5% |
98.2% |
97.1% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -8.3% |
9.2% |
39.2% |
23.7% |
6.4% |
14.5% |
0.0% |
0.0% |
|
 | ROI % | | -8.3% |
9.2% |
39.3% |
23.8% |
6.4% |
14.6% |
0.0% |
0.0% |
|
 | ROE % | | -8.4% |
9.4% |
39.4% |
23.9% |
6.4% |
16.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.5% |
99.5% |
99.6% |
99.1% |
99.3% |
81.3% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | -4.8% |
5.0% |
1.1% |
4.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 376.7% |
-372.8% |
-97.3% |
-77.4% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 352.6% |
-404.4% |
-100.1% |
-80.5% |
6,782.9% |
6,013.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.6% |
0.4% |
21.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
54.3% |
36.3% |
0.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 93.6 |
89.0 |
98.6 |
21.6 |
49.8 |
2.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 93.6 |
89.0 |
98.6 |
21.6 |
49.8 |
2.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 597.9 |
561.3 |
669.0 |
435.2 |
841.3 |
1,453.1 |
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 % | | -447.9% |
449.2% |
108.8% |
91.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 694.4 |
659.8 |
732.3 |
467.2 |
875.5 |
1,211.8 |
0.0 |
0.0 |
|
 | Net working capital % | | -443.1% |
444.1% |
107.7% |
87.6% |
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 |
|
|