|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.1% |
2.1% |
2.0% |
2.1% |
4.6% |
5.1% |
7.6% |
7.6% |
|
 | Credit score (0-100) | | 85 |
69 |
68 |
66 |
46 |
42 |
32 |
32 |
|
 | Credit rating | | A |
A |
A |
A |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,235.3 |
4.3 |
6.5 |
3.9 |
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 | | -5.0 |
-3.4 |
-4.5 |
-6.3 |
-5.0 |
-5.3 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-3.4 |
-4.5 |
-6.3 |
-5.0 |
-5.3 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-3.4 |
-4.5 |
-6.3 |
-5.0 |
-5.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 14,052.1 |
-13.1 |
-16.1 |
-1,969.8 |
-1,978.9 |
-3,095.6 |
0.0 |
0.0 |
|
 | Net earnings | | 14,051.4 |
-10.2 |
-21.7 |
-1,536.6 |
-1,789.4 |
-3,092.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 14,052 |
-13.1 |
-16.1 |
-1,970 |
-1,979 |
-3,096 |
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 | | 67,920 |
66,909 |
66,888 |
64,295 |
62,505 |
59,413 |
59,092 |
59,092 |
|
 | Interest-bearing liabilities | | 229 |
254 |
285 |
354 |
368 |
383 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 68,167 |
67,179 |
67,191 |
196,607 |
198,789 |
199,414 |
59,092 |
59,092 |
|
|
 | Net Debt | | 225 |
252 |
275 |
344 |
262 |
177 |
-59,092 |
-59,092 |
|
|
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 | | -5.0 |
-3.4 |
-4.5 |
-6.3 |
-5.0 |
-5.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | -150.0% |
32.4% |
-34.2% |
-38.4% |
20.4% |
-5.0% |
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) | | 68,167 |
67,179 |
67,191 |
196,607 |
198,789 |
199,414 |
59,092 |
59,092 |
|
 | Balance sheet change% | | 26.0% |
-1.4% |
0.0% |
192.6% |
1.1% |
0.3% |
-70.4% |
0.0% |
|
 | Added value | | -5.0 |
-3.4 |
-4.5 |
-6.3 |
-5.0 |
-5.3 |
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 | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 23.0% |
-0.0% |
-0.0% |
-0.0% |
1.0% |
0.5% |
0.0% |
0.0% |
|
 | ROI % | | 23.0% |
-0.0% |
-0.0% |
-0.0% |
1.5% |
1.6% |
0.0% |
0.0% |
|
 | ROE % | | 23.1% |
-0.0% |
-0.0% |
-2.3% |
-2.8% |
-5.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.6% |
99.5% |
32.7% |
31.4% |
29.8% |
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, % | | -4,504.2% |
-7,444.4% |
-6,070.7% |
-5,483.1% |
-5,235.0% |
-3,365.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.3% |
0.4% |
0.4% |
0.6% |
0.6% |
0.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.8% |
4.0% |
4.3% |
615.3% |
1,101.6% |
1,090.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.4 |
0.4 |
0.4 |
1.5 |
1.9 |
1.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.4 |
0.4 |
0.4 |
1.5 |
1.9 |
1.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.3 |
2.0 |
9.2 |
9.4 |
106.1 |
205.8 |
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 | | -146.5 |
-156.7 |
-178.4 |
178.2 |
346.9 |
431.8 |
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 |
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 |
|
|