|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 4.5% |
1.6% |
8.6% |
2.7% |
3.0% |
6.7% |
9.9% |
9.7% |
|
| Credit score (0-100) | | 48 |
76 |
28 |
59 |
57 |
29 |
6 |
6 |
|
| Credit rating | | BB |
BBB |
B |
BBB |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
19.2 |
0.0 |
0.1 |
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 | | 13,150 |
21,854 |
173,299 |
51,308 |
55,565 |
15,243 |
0.0 |
0.0 |
|
| EBITDA | | -69.9 |
1,726 |
142,503 |
27,838 |
29,797 |
-13,293 |
0.0 |
0.0 |
|
| EBIT | | -69.9 |
1,726 |
142,503 |
27,838 |
29,797 |
-13,293 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 69.0 |
1,663.5 |
140,917.2 |
29,235.6 |
30,978.9 |
-13,973.9 |
0.0 |
0.0 |
|
| Net earnings | | 46.9 |
1,240.3 |
111,488.8 |
23,896.0 |
25,554.4 |
-10,495.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 69.0 |
1,663 |
140,917 |
29,236 |
30,979 |
-13,974 |
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 | | 1,497 |
2,737 |
114,226 |
38,122 |
39,676 |
9,181 |
9,081 |
9,081 |
|
| Interest-bearing liabilities | | 1.1 |
1.4 |
0.0 |
2,581 |
0.0 |
6,788 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,117 |
7,443 |
150,915 |
54,268 |
52,836 |
21,866 |
9,081 |
9,081 |
|
|
| Net Debt | | -1,288 |
-2,269 |
-18,518 |
-42,780 |
-11,863 |
230 |
-9,081 |
-9,081 |
|
|
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 | | 13,150 |
21,854 |
173,299 |
51,308 |
55,565 |
15,243 |
0.0 |
0.0 |
|
| Gross profit growth | | 1.8% |
66.2% |
693.0% |
-70.4% |
8.3% |
-72.6% |
-100.0% |
0.0% |
|
| Employees | | 19 |
24 |
24 |
17 |
27 |
29 |
0 |
0 |
|
| Employee growth % | | 171.4% |
26.3% |
0.0% |
-29.2% |
58.8% |
7.4% |
-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) | | 6,117 |
7,443 |
150,915 |
54,268 |
52,836 |
21,866 |
9,081 |
9,081 |
|
| Balance sheet change% | | -21.6% |
21.7% |
1,927.6% |
-64.0% |
-2.6% |
-58.6% |
-58.5% |
0.0% |
|
| Added value | | -69.9 |
1,725.9 |
142,503.3 |
27,837.8 |
29,797.3 |
-13,293.5 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
-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 (%) | | -0.5% |
7.9% |
82.2% |
54.3% |
53.6% |
-87.2% |
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 % | | 6.6% |
30.1% |
180.0% |
29.9% |
62.1% |
-34.9% |
0.0% |
0.0% |
|
| ROI % | | 10.1% |
44.3% |
235.9% |
38.6% |
80.8% |
-46.9% |
0.0% |
0.0% |
|
| ROE % | | 3.2% |
58.6% |
190.6% |
31.4% |
65.7% |
-43.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 24.5% |
40.9% |
76.7% |
72.3% |
76.7% |
42.9% |
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, % | | 1,842.7% |
-131.5% |
-13.0% |
-153.7% |
-39.8% |
-1.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.0% |
0.0% |
6.8% |
0.0% |
73.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 71,258.2% |
30,581.3% |
232,570.1% |
111.2% |
174.5% |
27.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.1 |
3.5 |
4.6 |
4.3 |
5.2 |
2.2 |
0.0 |
0.0 |
|
| Current Ratio | | 4.1 |
2.6 |
4.4 |
3.8 |
4.7 |
2.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,289.5 |
2,270.5 |
18,518.4 |
45,361.4 |
11,863.1 |
6,558.0 |
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 | | 4,635.0 |
4,570.3 |
116,222.0 |
40,047.2 |
41,624.9 |
11,238.7 |
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 | | -4 |
72 |
5,938 |
1,638 |
1,104 |
-458 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -4 |
72 |
5,938 |
1,638 |
1,104 |
-458 |
0 |
0 |
|
| EBIT / employee | | -4 |
72 |
5,938 |
1,638 |
1,104 |
-458 |
0 |
0 |
|
| Net earnings / employee | | 2 |
52 |
4,645 |
1,406 |
946 |
-362 |
0 |
0 |
|
|