|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 4.0% |
5.7% |
6.1% |
5.7% |
3.2% |
4.9% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 51 |
40 |
37 |
39 |
55 |
44 |
20 |
20 |
|
 | 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 | | 163 |
-234 |
-178 |
-172 |
-23.3 |
-69.3 |
0.0 |
0.0 |
|
 | EBITDA | | 163 |
-234 |
-178 |
-172 |
-35.3 |
-69.3 |
0.0 |
0.0 |
|
 | EBIT | | 22.5 |
-382 |
-297 |
-291 |
-195 |
-248 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 427.3 |
255.2 |
353.5 |
355.2 |
336.8 |
236.4 |
0.0 |
0.0 |
|
 | Net earnings | | 372.6 |
315.9 |
356.5 |
445.1 |
355.2 |
257.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 426 |
255 |
354 |
355 |
337 |
236 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,274 |
1,143 |
1,090 |
706 |
667 |
632 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,442 |
1,758 |
2,004 |
2,334 |
2,572 |
2,707 |
1,998 |
1,998 |
|
 | Interest-bearing liabilities | | 584 |
1,142 |
630 |
142 |
231 |
193 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,532 |
3,163 |
2,892 |
2,681 |
2,910 |
2,990 |
1,998 |
1,998 |
|
|
 | Net Debt | | 387 |
780 |
91.1 |
-384 |
-74.0 |
28.1 |
-1,998 |
-1,998 |
|
|
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 | | 163 |
-234 |
-178 |
-172 |
-23.3 |
-69.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | -68.2% |
0.0% |
24.1% |
3.3% |
86.5% |
-197.9% |
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) | | 2,532 |
3,163 |
2,892 |
2,681 |
2,910 |
2,990 |
1,998 |
1,998 |
|
 | Balance sheet change% | | 84.7% |
24.9% |
-8.6% |
-7.3% |
8.5% |
2.8% |
-33.2% |
0.0% |
|
 | Added value | | 162.7 |
-234.4 |
-177.8 |
-171.9 |
-75.9 |
-69.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 57 |
-278 |
-172 |
-504 |
-199 |
-214 |
-632 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 13.8% |
163.0% |
167.0% |
169.5% |
840.0% |
358.4% |
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 % | | 22.2% |
9.0% |
11.8% |
13.0% |
12.4% |
8.5% |
0.0% |
0.0% |
|
 | ROI % | | 27.0% |
10.4% |
12.8% |
14.1% |
13.1% |
8.8% |
0.0% |
0.0% |
|
 | ROE % | | 28.4% |
19.7% |
19.0% |
20.5% |
14.5% |
9.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 57.0% |
55.6% |
69.3% |
87.1% |
88.4% |
90.6% |
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, % | | 238.0% |
-332.7% |
-51.3% |
223.6% |
209.8% |
-40.6% |
0.0% |
0.0% |
|
 | Gearing % | | 40.5% |
65.0% |
31.4% |
6.1% |
9.0% |
7.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.1% |
0.2% |
0.3% |
2.1% |
5.5% |
7.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.4 |
0.4 |
0.9 |
2.9 |
4.3 |
6.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.4 |
0.4 |
0.9 |
2.9 |
4.3 |
6.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 196.3 |
362.8 |
539.0 |
526.6 |
304.9 |
164.5 |
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 | | -664.9 |
-794.0 |
-87.8 |
652.9 |
1,126.6 |
1,419.1 |
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 |
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 |
|
|