|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.0% |
4.6% |
7.4% |
4.4% |
1.6% |
2.1% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 0 |
47 |
33 |
46 |
74 |
65 |
32 |
32 |
|
 | Credit rating | | N/A |
BBB |
BB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
24.5 |
1.3 |
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 | | 0.0 |
-4.0 |
-27.8 |
0.0 |
-81.1 |
-304 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-4.0 |
-27.8 |
-4.9 |
-261 |
-483 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-4.0 |
-27.8 |
-4.9 |
-261 |
-483 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
164.4 |
-61.2 |
11,341.6 |
2,919.0 |
15,071.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
164.4 |
-61.2 |
8,859.5 |
2,249.1 |
14,283.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
164 |
-61.2 |
11,342 |
2,919 |
15,071 |
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 | | 0.0 |
214 |
153 |
9,013 |
11,256 |
25,539 |
25,489 |
25,489 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
510 |
0.0 |
179 |
5.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
218 |
688 |
11,508 |
12,135 |
28,643 |
25,489 |
25,489 |
|
|
 | Net Debt | | 0.0 |
0.0 |
478 |
-11,468 |
-11,916 |
-28,565 |
-25,489 |
-25,489 |
|
|
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 | | 0.0 |
-4.0 |
-27.8 |
0.0 |
-81.1 |
-304 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-594.5% |
0.0% |
0.0% |
-274.4% |
0.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
218 |
688 |
11,508 |
12,135 |
28,643 |
25,489 |
25,489 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
215.1% |
1,572.5% |
5.4% |
136.0% |
-11.0% |
0.0% |
|
 | Added value | | 0.0 |
-4.0 |
-27.8 |
-4.9 |
-261.1 |
-483.1 |
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 | | 0.0 |
-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 (%) | | 0.0% |
100.0% |
100.0% |
0.0% |
321.9% |
159.1% |
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 % | | 0.0% |
75.3% |
-11.2% |
186.3% |
28.8% |
82.8% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
76.7% |
-11.5% |
234.8% |
33.3% |
91.3% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
76.7% |
-33.3% |
193.3% |
22.2% |
77.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
98.2% |
22.3% |
78.3% |
92.8% |
89.2% |
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, % | | 0.0% |
0.0% |
-1,721.5% |
236,205.6% |
4,563.5% |
5,912.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
333.1% |
0.0% |
1.6% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
4.1% |
6.6% |
548.7% |
1,964.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
37.5 |
1.3 |
4.6 |
13.8 |
9.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
37.5 |
1.3 |
4.6 |
13.8 |
9.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
32.2 |
11,467.8 |
12,094.7 |
28,569.5 |
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 | | 0.0 |
146.0 |
7.7 |
8,972.2 |
3,397.8 |
2,417.5 |
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 |
-4 |
-28 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-4 |
-28 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-4 |
-28 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
164 |
-61 |
0 |
0 |
0 |
0 |
0 |
|
|