|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 1.6% |
2.2% |
1.0% |
0.6% |
1.4% |
0.8% |
8.0% |
8.0% |
|
| Credit score (0-100) | | 77 |
68 |
86 |
97 |
78 |
92 |
8 |
8 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BBB |
A |
B |
B |
|
| Credit limit (kDKK) | | 33.0 |
2.0 |
1,789.3 |
3,549.2 |
273.4 |
2,672.3 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 2,318 |
21,742 |
81 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 2,316 |
21,720 |
63.6 |
-25.7 |
-144 |
-136 |
0.0 |
0.0 |
|
| EBITDA | | 2,316 |
21,660 |
-116 |
-211 |
-336 |
-333 |
0.0 |
0.0 |
|
| EBIT | | 2,316 |
21,660 |
-116 |
-211 |
-336 |
-333 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,309.2 |
22,447.5 |
670.7 |
5,848.2 |
-5,345.3 |
1,984.3 |
0.0 |
0.0 |
|
| Net earnings | | 2,309.2 |
22,294.5 |
540.9 |
5,023.2 |
-5,345.3 |
1,984.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,309 |
22,448 |
671 |
5,848 |
-5,345 |
1,984 |
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 | | 9,188 |
31,377 |
31,810 |
36,433 |
29,888 |
30,872 |
29,747 |
29,747 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,190 |
31,544 |
31,840 |
37,118 |
29,903 |
30,895 |
29,747 |
29,747 |
|
|
| Net Debt | | -4,496 |
-25,609 |
-29,794 |
-34,865 |
-27,057 |
-27,543 |
-29,747 |
-29,747 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 2,318 |
21,742 |
81 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | -6.4% |
837.9% |
-99.6% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 2,316 |
21,720 |
63.6 |
-25.7 |
-144 |
-136 |
0.0 |
0.0 |
|
| Gross profit growth | | -6.4% |
838.0% |
-99.7% |
0.0% |
-459.3% |
5.8% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 9,190 |
31,544 |
31,840 |
37,118 |
29,903 |
30,895 |
29,747 |
29,747 |
|
| Balance sheet change% | | 31.4% |
243.3% |
0.9% |
16.6% |
-19.4% |
3.3% |
-3.7% |
0.0% |
|
| Added value | | 2,315.6 |
21,659.8 |
-116.4 |
-210.7 |
-336.0 |
-332.6 |
0.0 |
0.0 |
|
| Added value % | | 99.9% |
99.6% |
-144.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 99.9% |
99.6% |
-144.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 99.9% |
99.6% |
-144.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 100.0% |
99.7% |
-183.2% |
818.6% |
233.4% |
245.3% |
0.0% |
0.0% |
|
| Net Earnings % | | 99.6% |
102.5% |
671.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 99.6% |
102.5% |
671.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 99.6% |
103.2% |
832.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 28.6% |
110.5% |
2.4% |
17.8% |
3.0% |
6.5% |
0.0% |
0.0% |
|
| ROI % | | 28.6% |
111.0% |
2.4% |
17.5% |
3.0% |
6.5% |
0.0% |
0.0% |
|
| ROE % | | 28.6% |
109.9% |
1.7% |
14.7% |
-16.1% |
6.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 100.0% |
99.5% |
99.9% |
98.2% |
99.9% |
99.9% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.1% |
0.8% |
37.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -193.9% |
-117.0% |
-36,948.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -194.2% |
-118.2% |
25,587.0% |
16,543.8% |
8,053.1% |
8,281.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2,997.9 |
1,757.2 |
983.2 |
51.0 |
1,822.1 |
1,205.7 |
0.0 |
0.0 |
|
| Current Ratio | | 2,997.9 |
1,757.2 |
983.2 |
51.0 |
1,822.1 |
1,205.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,496.4 |
25,609.1 |
29,793.8 |
34,865.0 |
27,056.8 |
27,543.1 |
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) | | 219.0 |
166.0 |
214.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 194.0% |
117.8% |
37,024.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 4,495.3 |
809.8 |
361.8 |
-123.8 |
523.1 |
679.3 |
0.0 |
0.0 |
|
| Net working capital % | | 193.9% |
3.7% |
449.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
81 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
-116 |
-211 |
-336 |
-333 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-116 |
-211 |
-336 |
-333 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-116 |
-211 |
-336 |
-333 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
541 |
5,023 |
-5,345 |
1,984 |
0 |
0 |
|
|