|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.2% |
1.5% |
1.3% |
1.8% |
0.8% |
0.8% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 83 |
77 |
80 |
70 |
92 |
90 |
24 |
24 |
|
 | Credit rating | | A |
A |
A |
A |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 128.1 |
22.1 |
109.4 |
5.1 |
750.6 |
670.9 |
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 | | 359 |
5.9 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | 359 |
5.9 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT | | 359 |
5.9 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 247.1 |
44.0 |
485.7 |
-1,046.4 |
1,250.4 |
1,097.6 |
0.0 |
0.0 |
|
 | Net earnings | | 247.1 |
44.0 |
485.7 |
-1,046.4 |
1,250.4 |
1,097.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 247 |
44.0 |
486 |
-1,046 |
1,250 |
1,098 |
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 | | 5,936 |
7,305 |
7,984 |
9,337 |
8,922 |
8,200 |
1,413 |
1,413 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
3,394 |
3,771 |
3,680 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 8,807 |
10,569 |
11,030 |
12,732 |
12,694 |
11,880 |
1,413 |
1,413 |
|
|
 | Net Debt | | -287 |
-352 |
-490 |
1,722 |
1,822 |
1,337 |
-1,413 |
-1,413 |
|
|
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 | | 359 |
5.9 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 16,026.0% |
-98.4% |
-43.4% |
-100.0% |
0.0% |
0.0% |
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) | | 8,807 |
10,569 |
11,030 |
12,732 |
12,694 |
11,880 |
1,413 |
1,413 |
|
 | Balance sheet change% | | 3.7% |
20.0% |
4.4% |
15.4% |
-0.3% |
-6.4% |
-88.1% |
0.0% |
|
 | Added value | | 359.1 |
5.9 |
3.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,729 |
-1,192 |
1,129 |
-2,209 |
4,063 |
269 |
4,765 |
-6,585 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
0.0 |
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% |
0.0% |
0.0% |
0.0% |
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 % | | 5.9% |
3.3% |
7.3% |
4.2% |
12.6% |
12.7% |
0.0% |
0.0% |
|
 | ROI % | | 8.8% |
4.9% |
10.3% |
4.9% |
12.6% |
12.7% |
0.0% |
0.0% |
|
 | ROE % | | 4.3% |
0.7% |
6.4% |
-12.1% |
13.7% |
12.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 67.4% |
69.1% |
72.4% |
73.3% |
70.3% |
69.0% |
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, % | | -79.9% |
-5,957.7% |
-14,618.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
36.4% |
42.3% |
44.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
91.3% |
9.9% |
12.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.0 |
1.0 |
1.1 |
0.0 |
13.7 |
8.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
1.0 |
1.1 |
0.0 |
13.7 |
8.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 287.1 |
352.5 |
489.7 |
1,672.5 |
1,949.9 |
2,343.2 |
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 | | -222.8 |
-449.7 |
-116.2 |
936.8 |
1,872.4 |
1,936.6 |
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 |
|
|