|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.0% |
1.4% |
0.6% |
1.2% |
0.7% |
0.7% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 87 |
79 |
97 |
80 |
94 |
95 |
32 |
32 |
|
 | Credit rating | | A |
A |
AA |
A |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 737.7 |
110.1 |
2,034.9 |
410.1 |
1,715.5 |
2,146.0 |
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 | | -49.0 |
-31.0 |
-33.0 |
-37.0 |
-59.0 |
-47.6 |
0.0 |
0.0 |
|
 | EBITDA | | -49.0 |
44.0 |
4,702 |
90.0 |
1,778 |
5,191 |
0.0 |
0.0 |
|
 | EBIT | | -49.0 |
44.0 |
4,702 |
90.0 |
1,778 |
5,191 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 346.0 |
5.0 |
4,702.0 |
89.0 |
1,775.0 |
5,188.8 |
0.0 |
0.0 |
|
 | Net earnings | | 242.0 |
116.0 |
3,782.0 |
204.0 |
1,513.0 |
4,169.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 346 |
80.0 |
9,437 |
216 |
3,612 |
10,427 |
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 | | 15,132 |
15,248 |
19,030 |
19,234 |
17,747 |
20,417 |
19,994 |
19,994 |
|
 | Interest-bearing liabilities | | 1,000 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 19,795 |
16,541 |
20,628 |
19,778 |
18,164 |
20,598 |
19,994 |
19,994 |
|
|
 | Net Debt | | -8,907 |
-7,527 |
-11,261 |
-10,631 |
-12,105 |
-14,832 |
-19,994 |
-19,994 |
|
|
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 | | -49.0 |
-31.0 |
-33.0 |
-37.0 |
-59.0 |
-47.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 2.0% |
36.7% |
-6.5% |
-12.1% |
-59.5% |
19.3% |
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) | | 19,795 |
16,541 |
20,628 |
19,778 |
18,164 |
20,598 |
19,994 |
19,994 |
|
 | Balance sheet change% | | 0.7% |
-16.4% |
24.7% |
-4.1% |
-8.2% |
13.4% |
-2.9% |
0.0% |
|
 | Added value | | -49.0 |
44.0 |
4,702.0 |
90.0 |
1,778.0 |
5,190.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
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 | | -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 (%) | | 100.0% |
-141.9% |
-14,248.5% |
-243.2% |
-3,013.6% |
-10,904.6% |
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 % | | 1.8% |
0.7% |
50.8% |
1.1% |
19.1% |
53.8% |
0.0% |
0.0% |
|
 | ROI % | | 1.9% |
0.7% |
55.1% |
1.1% |
19.6% |
54.7% |
0.0% |
0.0% |
|
 | ROE % | | 1.4% |
0.8% |
22.1% |
1.1% |
8.2% |
21.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 68.3% |
92.2% |
92.3% |
97.2% |
97.7% |
99.1% |
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, % | | 18,177.6% |
-17,106.8% |
-239.5% |
-11,812.2% |
-680.8% |
-285.7% |
0.0% |
0.0% |
|
 | Gearing % | | 6.6% |
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 % | | 1.8% |
7.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 4.5 |
6.1 |
7.3 |
21.0 |
29.8 |
81.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 4.5 |
6.1 |
7.3 |
21.0 |
29.8 |
81.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 9,907.0 |
7,527.0 |
11,261.0 |
10,631.0 |
12,105.0 |
14,831.5 |
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) | | 126.6 |
211.9 |
199.1 |
187.4 |
346.4 |
199.4 |
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 | | -835.0 |
-771.0 |
-979.0 |
433.0 |
921.0 |
437.6 |
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 |
|
|