| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
|
| Bankruptcy risk | | 0.0% |
10.3% |
4.7% |
2.1% |
2.0% |
1.9% |
13.5% |
8.7% |
|
| Credit score (0-100) | | 0 |
25 |
45 |
65 |
67 |
65 |
3 |
7 |
|
| Credit rating | | N/A |
B |
BB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.1 |
0.2 |
0.3 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
172 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
121 |
177 |
1,116 |
2,047 |
1,418 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
121 |
177 |
413 |
1,044 |
301 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
121 |
171 |
383 |
996 |
253 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
119.2 |
165.3 |
374.3 |
984.9 |
239.6 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
92.9 |
129.0 |
292.0 |
767.4 |
184.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
119 |
165 |
374 |
985 |
240 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
83.0 |
173 |
125 |
119 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
143 |
272 |
564 |
1,131 |
815 |
565 |
565 |
|
| Interest-bearing liabilities | | 0.0 |
38.7 |
124 |
98.5 |
58.4 |
82.8 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
270 |
476 |
1,034 |
1,779 |
1,282 |
565 |
565 |
|
|
| Net Debt | | 0.0 |
-229 |
-208 |
-372 |
-598 |
-609 |
-565 |
-565 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
172 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 0.0 |
121 |
177 |
1,116 |
2,047 |
1,418 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
45.6% |
531.1% |
83.3% |
-30.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 0 |
270 |
476 |
1,034 |
1,779 |
1,282 |
565 |
565 |
|
| Balance sheet change% | | 0.0% |
0.0% |
76.5% |
117.1% |
72.1% |
-27.9% |
-55.9% |
0.0% |
|
| Added value | | 0.0 |
121.5 |
176.9 |
413.3 |
1,026.3 |
301.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
70.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
77 |
60 |
-96 |
-54 |
-119 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
70.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
70.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 0.0% |
100.0% |
96.6% |
34.3% |
48.6% |
17.8% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
54.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
54.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
69.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 0.0% |
45.0% |
45.8% |
50.7% |
70.8% |
16.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
66.9% |
58.8% |
71.6% |
106.9% |
24.2% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
65.0% |
62.2% |
69.9% |
90.5% |
18.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
53.0% |
57.1% |
54.5% |
63.6% |
63.6% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
73.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
-81.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | 0.0% |
-188.5% |
-117.4% |
-90.1% |
-57.3% |
-202.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
27.0% |
45.7% |
17.5% |
5.2% |
10.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
12.0% |
6.7% |
7.4% |
13.5% |
18.9% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
4.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
219.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
156.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 0.0 |
142.9 |
192.1 |
396.8 |
1,009.5 |
697.0 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
83.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
151 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
151 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
126 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
92 |
0 |
0 |
|