|
1000.0
| Bankruptcy risk for industry | | 1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 1.4% |
0.9% |
1.2% |
1.1% |
0.8% |
1.2% |
8.1% |
8.1% |
|
| Credit score (0-100) | | 80 |
90 |
80 |
82 |
91 |
78 |
8 |
8 |
|
| Credit rating | | BBB |
A |
BBB |
BBB |
A |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 76.5 |
790.2 |
187.5 |
423.2 |
781.2 |
259.9 |
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 | | 239 |
-26.0 |
-38.0 |
-38.0 |
-24.8 |
-106 |
0.0 |
0.0 |
|
| EBITDA | | 239 |
-26.0 |
-38.0 |
-38.0 |
-97.3 |
-119 |
0.0 |
0.0 |
|
| EBIT | | 239 |
-26.0 |
-38.0 |
-38.0 |
-97.3 |
-119 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 5,718.0 |
1,714.0 |
2,012.0 |
440.0 |
459.8 |
3,767.9 |
0.0 |
0.0 |
|
| Net earnings | | 5,677.0 |
1,704.0 |
2,012.0 |
440.0 |
459.8 |
3,767.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 5,718 |
1,714 |
2,012 |
440 |
460 |
3,768 |
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 | | 10,283 |
10,587 |
9,900 |
10,062 |
9,322 |
12,890 |
12,765 |
12,765 |
|
| Interest-bearing liabilities | | 419 |
0.0 |
0.0 |
0.0 |
0.0 |
221 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,026 |
10,785 |
10,246 |
10,127 |
9,338 |
13,127 |
12,765 |
12,765 |
|
|
| Net Debt | | 419 |
-383 |
-504 |
-2,240 |
-924 |
-10,452 |
-12,765 |
-12,765 |
|
|
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 | | 239 |
-26.0 |
-38.0 |
-38.0 |
-24.8 |
-106 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-46.2% |
0.0% |
34.9% |
-326.4% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 11,026 |
10,785 |
10,246 |
10,127 |
9,338 |
13,127 |
12,765 |
12,765 |
|
| Balance sheet change% | | 127.1% |
-2.2% |
-5.0% |
-1.2% |
-7.8% |
40.6% |
-2.8% |
0.0% |
|
| Added value | | 239.0 |
-26.0 |
-38.0 |
-38.0 |
-97.3 |
-119.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -203 |
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 | | 1.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
393.1% |
113.0% |
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 % | | 72.3% |
15.8% |
19.3% |
18.8% |
4.7% |
33.7% |
0.0% |
0.0% |
|
| ROI % | | 74.5% |
16.2% |
19.8% |
19.2% |
4.8% |
33.8% |
0.0% |
0.0% |
|
| ROE % | | 75.7% |
16.3% |
19.6% |
4.4% |
4.7% |
33.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 93.3% |
98.2% |
96.6% |
99.4% |
99.8% |
98.2% |
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, % | | 175.3% |
1,473.1% |
1,326.3% |
5,894.7% |
949.5% |
8,762.0% |
0.0% |
0.0% |
|
| Gearing % | | 4.1% |
0.0% |
0.0% |
0.0% |
0.0% |
1.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.5% |
4.8% |
0.0% |
0.0% |
0.0% |
17.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.3 |
3.3 |
1.9 |
35.4 |
58.1 |
55.4 |
0.0 |
0.0 |
|
| Current Ratio | | 0.3 |
3.3 |
1.9 |
35.4 |
58.1 |
55.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
383.0 |
504.0 |
2,240.0 |
923.7 |
10,672.6 |
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 | | -533.0 |
457.0 |
306.0 |
2,233.0 |
923.0 |
2,310.2 |
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 |
-38 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
-38 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
-38 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
440 |
0 |
0 |
0 |
0 |
|
|