|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.0% |
2.7% |
6.5% |
1.1% |
1.2% |
0.8% |
7.9% |
7.9% |
|
 | Credit score (0-100) | | 70 |
61 |
36 |
84 |
82 |
90 |
31 |
31 |
|
 | Credit rating | | A |
BBB |
BBB |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 1.5 |
0.0 |
0.0 |
398.4 |
248.5 |
798.3 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
-2,285 |
1,377 |
352 |
396 |
396 |
396 |
|
 | Gross profit | | -31.0 |
-28.5 |
-2,311 |
1,351 |
328 |
371 |
0.0 |
0.0 |
|
 | EBITDA | | -31.0 |
-28.5 |
-2,311 |
1,351 |
328 |
371 |
0.0 |
0.0 |
|
 | EBIT | | -31.0 |
-28.5 |
-2,311 |
1,351 |
328 |
371 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -4.9 |
-1,348.0 |
-2,886.1 |
1,830.9 |
64.5 |
1,272.3 |
0.0 |
0.0 |
|
 | Net earnings | | 9.5 |
-1,339.0 |
-2,912.4 |
1,730.8 |
127.2 |
1,075.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -4.9 |
-1,348 |
-2,886 |
1,831 |
64.5 |
1,272 |
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 | | 10,796 |
9,404 |
6,437 |
8,111 |
8,181 |
9,198 |
9,012 |
9,012 |
|
 | Interest-bearing liabilities | | 2,004 |
2,254 |
828 |
1,176 |
1,710 |
59.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 12,974 |
11,696 |
7,299 |
9,443 |
10,257 |
10,161 |
9,012 |
9,012 |
|
|
 | Net Debt | | -2,095 |
-1,887 |
-1,937 |
-2,073 |
-2,543 |
-4,861 |
-9,012 |
-9,012 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
-2,285 |
1,377 |
352 |
396 |
396 |
396 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
-160.3% |
-74.4% |
12.5% |
0.0% |
0.0% |
|
 | Gross profit | | -31.0 |
-28.5 |
-2,311 |
1,351 |
328 |
371 |
0.0 |
0.0 |
|
 | Gross profit growth | | -1.2% |
7.9% |
-7,995.4% |
0.0% |
-75.8% |
13.3% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 12,974 |
11,696 |
7,299 |
9,443 |
10,257 |
10,161 |
9,012 |
9,012 |
|
 | Balance sheet change% | | 0.4% |
-9.8% |
-37.6% |
29.4% |
8.6% |
-0.9% |
-11.3% |
0.0% |
|
 | Added value | | -31.0 |
-28.5 |
-2,311.2 |
1,351.5 |
327.7 |
371.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
101.1% |
98.1% |
93.0% |
93.7% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
-1.0 |
-2.0 |
1.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
101.1% |
98.1% |
93.0% |
93.7% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
98.1% |
93.0% |
93.7% |
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% |
127.4% |
125.7% |
36.1% |
271.4% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
127.4% |
125.7% |
36.1% |
271.4% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
126.3% |
132.9% |
18.3% |
321.0% |
0.0% |
0.0% |
|
 | ROA % | | 1.7% |
-9.9% |
-22.5% |
22.3% |
3.7% |
12.6% |
0.0% |
0.0% |
|
 | ROI % | | 1.8% |
-10.0% |
-22.6% |
22.5% |
3.8% |
13.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.1% |
-13.3% |
-36.8% |
23.8% |
1.6% |
12.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 83.2% |
80.4% |
88.2% |
85.9% |
79.8% |
90.5% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
-37.7% |
96.8% |
589.5% |
243.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
83.3% |
-139.2% |
-617.8% |
-998.4% |
-2,273.4% |
-2,273.4% |
|
 | Net int. bear. debt to EBITDA, % | | 6,761.2% |
6,611.2% |
83.8% |
-153.4% |
-775.9% |
-1,309.1% |
0.0% |
0.0% |
|
 | Gearing % | | 18.6% |
24.0% |
12.9% |
14.5% |
20.9% |
0.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 11.9% |
5.9% |
48.8% |
3.3% |
20.9% |
1.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 33.9 |
26.9 |
3.7 |
2.5 |
2.8 |
14.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 33.9 |
26.9 |
3.7 |
2.5 |
2.8 |
14.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4,098.8 |
4,141.1 |
2,765.5 |
3,249.2 |
4,252.9 |
4,920.7 |
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 |
340.2 |
339.5 |
356.6 |
349.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
-138.1% |
238.4% |
1,403.5% |
1,551.8% |
2,273.4% |
2,273.4% |
|
 | Net working capital | | 4,334.8 |
4,343.6 |
-460.6 |
-1,250.0 |
-241.8 |
1,499.3 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
20.2% |
-90.8% |
-68.6% |
378.2% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
-2,285 |
1,377 |
352 |
396 |
0 |
0 |
|
 | Added value / employee | | 0 |
-29 |
-2,311 |
1,351 |
328 |
371 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-29 |
-2,311 |
1,351 |
328 |
371 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-29 |
-2,311 |
1,351 |
328 |
371 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-1,339 |
-2,912 |
1,731 |
127 |
1,076 |
0 |
0 |
|
|