|
1000.0
| Bankruptcy risk for industry | | 2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 2.3% |
13.5% |
1.7% |
1.4% |
0.9% |
1.0% |
9.4% |
9.2% |
|
| Credit score (0-100) | | 66 |
17 |
71 |
78 |
87 |
87 |
26 |
27 |
|
| Credit rating | | BBB |
BB |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.1 |
-0.0 |
2.7 |
33.4 |
403.7 |
331.5 |
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 | | 3,898 |
-1,275 |
4,171 |
3,821 |
3,939 |
3,311 |
0.0 |
0.0 |
|
| EBITDA | | -503 |
-4,822 |
2,574 |
2,084 |
1,943 |
1,075 |
0.0 |
0.0 |
|
| EBIT | | -717 |
-5,037 |
2,106 |
2,057 |
1,925 |
1,064 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -849.2 |
-5,179.2 |
1,784.5 |
1,749.8 |
1,636.5 |
844.5 |
0.0 |
0.0 |
|
| Net earnings | | -662.4 |
-5,293.8 |
2,643.8 |
1,364.3 |
1,275.2 |
657.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -849 |
-5,179 |
1,784 |
1,750 |
1,637 |
844 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 735 |
520 |
42.2 |
14.9 |
42.3 |
70.1 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,118 |
-2,175 |
469 |
1,833 |
3,108 |
3,766 |
3,716 |
3,716 |
|
| Interest-bearing liabilities | | 985 |
4,344 |
3,812 |
3,081 |
864 |
2.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,134 |
2,934 |
5,047 |
5,596 |
4,642 |
4,773 |
3,716 |
3,716 |
|
|
| Net Debt | | 610 |
3,685 |
1,718 |
1,474 |
-1,214 |
-1,314 |
-3,716 |
-3,716 |
|
|
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 | | 3,898 |
-1,275 |
4,171 |
3,821 |
3,939 |
3,311 |
0.0 |
0.0 |
|
| Gross profit growth | | -43.0% |
0.0% |
0.0% |
-8.4% |
3.1% |
-15.9% |
-100.0% |
0.0% |
|
| Employees | | 11 |
8 |
4 |
4 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-26.4% |
-56.8% |
2.3% |
3.9% |
-3.2% |
-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) | | 5,134 |
2,934 |
5,047 |
5,596 |
4,642 |
4,773 |
3,716 |
3,716 |
|
| Balance sheet change% | | -26.6% |
-42.8% |
72.0% |
10.9% |
-17.0% |
2.8% |
-22.2% |
0.0% |
|
| Added value | | -503.4 |
-4,821.9 |
2,574.3 |
2,083.9 |
1,952.8 |
1,075.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -393 |
-429 |
-947 |
-55 |
10 |
17 |
-70 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -18.4% |
395.0% |
50.5% |
53.8% |
48.9% |
32.1% |
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 % | | -12.2% |
-98.7% |
41.4% |
38.3% |
37.8% |
21.5% |
0.0% |
0.0% |
|
| ROI % | | -15.7% |
-119.7% |
48.7% |
44.3% |
43.6% |
26.1% |
0.0% |
0.0% |
|
| ROE % | | -16.8% |
-174.9% |
155.4% |
118.6% |
51.6% |
19.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 60.7% |
-42.6% |
9.3% |
32.8% |
66.9% |
78.9% |
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, % | | -121.2% |
-76.4% |
66.7% |
70.7% |
-62.5% |
-122.2% |
0.0% |
0.0% |
|
| Gearing % | | 31.6% |
-199.7% |
813.6% |
168.1% |
27.8% |
0.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 14.1% |
4.6% |
7.8% |
8.4% |
15.2% |
38.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.0 |
0.2 |
0.8 |
0.7 |
1.9 |
2.0 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
0.5 |
1.1 |
1.5 |
2.9 |
4.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 374.8 |
658.3 |
2,093.8 |
1,607.2 |
2,077.9 |
1,316.2 |
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 | | 2,268.5 |
-2,695.8 |
313.3 |
1,704.9 |
2,952.6 |
3,393.4 |
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 | | -46 |
-595 |
736 |
582 |
525 |
299 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -46 |
-595 |
736 |
582 |
522 |
299 |
0 |
0 |
|
| EBIT / employee | | -65 |
-622 |
602 |
574 |
518 |
296 |
0 |
0 |
|
| Net earnings / employee | | -60 |
-654 |
755 |
381 |
343 |
183 |
0 |
0 |
|
|