|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 5.2% |
4.4% |
2.4% |
2.3% |
3.2% |
3.3% |
11.6% |
11.4% |
|
| Credit score (0-100) | | 44 |
48 |
63 |
63 |
55 |
54 |
21 |
21 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
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 | | 2,575 |
3,051 |
3,069 |
2,784 |
2,430 |
2,314 |
0.0 |
0.0 |
|
| EBITDA | | 153 |
231 |
698 |
184 |
42.0 |
-32.9 |
0.0 |
0.0 |
|
| EBIT | | 76.9 |
154 |
621 |
87.4 |
-22.3 |
-67.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 86.2 |
147.8 |
628.2 |
101.1 |
-7.7 |
-104.3 |
0.0 |
0.0 |
|
| Net earnings | | 65.2 |
86.9 |
492.5 |
79.6 |
-9.6 |
-48.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 86.2 |
148 |
628 |
101 |
-7.7 |
-104 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 180 |
174 |
243 |
270 |
159 |
125 |
0.0 |
0.0 |
|
| Shareholders equity total | | 516 |
603 |
1,096 |
1,125 |
984 |
935 |
616 |
616 |
|
| Interest-bearing liabilities | | 164 |
44.1 |
0.0 |
0.0 |
20.8 |
2.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,364 |
1,758 |
2,132 |
1,772 |
1,338 |
1,442 |
616 |
616 |
|
|
| Net Debt | | -31.4 |
-445 |
-499 |
-431 |
-93.7 |
-131 |
-616 |
-616 |
|
|
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 | | 2,575 |
3,051 |
3,069 |
2,784 |
2,430 |
2,314 |
0.0 |
0.0 |
|
| Gross profit growth | | -9.2% |
18.5% |
0.6% |
-9.3% |
-12.7% |
-4.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
5 |
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 |
-2,346.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,364 |
1,758 |
2,132 |
1,772 |
1,338 |
1,442 |
616 |
616 |
|
| Balance sheet change% | | -1.6% |
28.8% |
21.3% |
-16.9% |
-24.5% |
7.8% |
-57.3% |
0.0% |
|
| Added value | | 152.6 |
230.6 |
697.7 |
184.3 |
74.6 |
2,313.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 15 |
-101 |
-26 |
-89 |
-194 |
-69 |
-125 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
-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 (%) | | 3.0% |
5.0% |
20.2% |
3.1% |
-0.9% |
-2.9% |
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 % | | 6.9% |
9.8% |
32.7% |
5.5% |
-0.3% |
-4.8% |
0.0% |
0.0% |
|
| ROI % | | 15.4% |
22.8% |
71.6% |
9.5% |
-0.5% |
-6.8% |
0.0% |
0.0% |
|
| ROE % | | 13.5% |
15.5% |
58.0% |
7.2% |
-0.9% |
-5.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 37.5% |
34.0% |
51.4% |
63.5% |
73.5% |
64.8% |
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, % | | -20.6% |
-192.8% |
-71.5% |
-233.7% |
-222.9% |
397.4% |
0.0% |
0.0% |
|
| Gearing % | | 31.8% |
7.3% |
0.0% |
0.0% |
2.1% |
0.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.4% |
5.3% |
30.9% |
0.0% |
25.4% |
321.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
1.3 |
1.8 |
2.2 |
3.1 |
2.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
1.3 |
1.8 |
2.3 |
3.7 |
2.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 195.8 |
488.8 |
499.1 |
430.7 |
114.5 |
133.1 |
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 | | 340.3 |
379.9 |
793.6 |
849.4 |
858.6 |
810.1 |
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 |
463 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
-469 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-7 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-13 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-10 |
0 |
0 |
|
|