|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
 | Bankruptcy risk | | 3.0% |
3.2% |
1.3% |
3.5% |
1.6% |
1.9% |
16.2% |
16.0% |
|
 | Credit score (0-100) | | 59 |
57 |
79 |
52 |
73 |
68 |
11 |
12 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
37.0 |
0.0 |
5.4 |
0.6 |
-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 | | 4,161 |
3,516 |
3,741 |
3,082 |
4,615 |
4,151 |
0.0 |
0.0 |
|
 | EBITDA | | -51.9 |
320 |
1,065 |
-53.6 |
1,593 |
1,240 |
0.0 |
0.0 |
|
 | EBIT | | -158 |
197 |
821 |
-465 |
946 |
560 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -267.9 |
72.9 |
715.7 |
-616.3 |
547.2 |
59.7 |
0.0 |
0.0 |
|
 | Net earnings | | -208.3 |
56.2 |
558.3 |
-480.7 |
425.7 |
44.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -268 |
72.9 |
716 |
-616 |
547 |
59.7 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 399 |
276 |
252 |
191 |
194 |
221 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,414 |
1,470 |
2,028 |
1,547 |
1,973 |
2,017 |
-104 |
-104 |
|
 | Interest-bearing liabilities | | 3,337 |
3,584 |
2,861 |
3,843 |
4,626 |
4,666 |
104 |
104 |
|
 | Balance sheet total (assets) | | 6,270 |
6,023 |
6,297 |
6,978 |
8,115 |
7,847 |
0.0 |
0.0 |
|
|
 | Net Debt | | 3,258 |
3,494 |
2,800 |
3,800 |
4,567 |
4,656 |
104 |
104 |
|
|
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 | | 4,161 |
3,516 |
3,741 |
3,082 |
4,615 |
4,151 |
0.0 |
0.0 |
|
 | Gross profit growth | | -0.9% |
-15.5% |
6.4% |
-17.6% |
49.7% |
-10.1% |
-100.0% |
0.0% |
|
 | Employees | | 11 |
9 |
8 |
10 |
9 |
8 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-20.2% |
-11.3% |
25.1% |
-7.2% |
-11.3% |
-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) | | 6,270 |
6,023 |
6,297 |
6,978 |
8,115 |
7,847 |
0 |
0 |
|
 | Balance sheet change% | | 16.2% |
-3.9% |
4.5% |
10.8% |
16.3% |
-3.3% |
-100.0% |
0.0% |
|
 | Added value | | -51.9 |
320.0 |
1,064.7 |
-53.6 |
1,357.7 |
1,240.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 98 |
116 |
150 |
347 |
-227 |
-591 |
-2,300 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
-1.0 |
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 (%) | | -3.8% |
5.6% |
22.0% |
-15.1% |
20.5% |
13.5% |
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 % | | -2.0% |
4.3% |
14.2% |
-6.0% |
12.5% |
7.0% |
0.0% |
0.0% |
|
 | ROI % | | -2.6% |
5.4% |
16.9% |
-7.4% |
15.1% |
8.0% |
0.0% |
0.0% |
|
 | ROE % | | -12.3% |
3.9% |
31.9% |
-26.9% |
24.2% |
2.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 22.5% |
24.4% |
32.3% |
22.2% |
24.4% |
25.7% |
-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, % | | -6,282.4% |
1,091.7% |
263.0% |
-7,086.5% |
286.7% |
375.4% |
0.0% |
0.0% |
|
 | Gearing % | | 236.1% |
243.9% |
141.1% |
248.3% |
234.5% |
231.3% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.6% |
5.6% |
4.8% |
6.5% |
9.4% |
10.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.5 |
0.4 |
0.4 |
0.3 |
0.4 |
0.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.2 |
1.2 |
1.3 |
1.3 |
1.3 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 78.8 |
90.3 |
60.5 |
42.7 |
58.4 |
10.1 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 959.7 |
844.1 |
1,266.5 |
1,190.1 |
1,206.5 |
1,132.6 |
-51.9 |
-51.9 |
|
 | 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 | | -5 |
37 |
140 |
-6 |
154 |
158 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -5 |
37 |
140 |
-6 |
180 |
158 |
0 |
0 |
|
 | EBIT / employee | | -15 |
23 |
108 |
-49 |
107 |
71 |
0 |
0 |
|
 | Net earnings / employee | | -19 |
7 |
73 |
-50 |
48 |
6 |
0 |
0 |
|
|