|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.0% |
0.6% |
0.9% |
0.6% |
1.4% |
1.0% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 88 |
98 |
88 |
98 |
77 |
85 |
30 |
30 |
|
 | Credit rating | | A |
AA |
A |
AA |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 710.1 |
1,354.0 |
965.8 |
1,469.1 |
97.9 |
849.7 |
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 | | -30.5 |
-34.2 |
-46.1 |
-54.7 |
-46.8 |
-65.7 |
0.0 |
0.0 |
|
 | EBITDA | | -30.5 |
-34.2 |
-46.1 |
-54.7 |
-46.8 |
-65.7 |
0.0 |
0.0 |
|
 | EBIT | | -30.5 |
-34.2 |
-46.1 |
-54.7 |
-46.8 |
-65.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -27.7 |
839.5 |
490.9 |
1,173.6 |
-315.7 |
1,078.7 |
0.0 |
0.0 |
|
 | Net earnings | | -29.9 |
645.3 |
398.2 |
914.7 |
-317.5 |
910.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -27.7 |
840 |
491 |
1,174 |
-316 |
1,079 |
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 | | 13,658 |
13,953 |
14,241 |
15,046 |
14,614 |
15,407 |
15,160 |
15,160 |
|
 | Interest-bearing liabilities | | 18.6 |
18.1 |
0.5 |
3.2 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 13,703 |
14,165 |
14,350 |
15,307 |
14,615 |
15,443 |
15,160 |
15,160 |
|
|
 | Net Debt | | -5,520 |
-6,156 |
-5,958 |
-6,906 |
-6,118 |
-6,983 |
-15,160 |
-15,160 |
|
|
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 | | -30.5 |
-34.2 |
-46.1 |
-54.7 |
-46.8 |
-65.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -49.0% |
-12.1% |
-34.7% |
-18.8% |
14.4% |
-40.2% |
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) | | 13,703 |
14,165 |
14,350 |
15,307 |
14,615 |
15,443 |
15,160 |
15,160 |
|
 | Balance sheet change% | | -1.6% |
3.4% |
1.3% |
6.7% |
-4.5% |
5.7% |
-1.8% |
0.0% |
|
 | Added value | | -30.5 |
-34.2 |
-46.1 |
-54.7 |
-46.8 |
-65.7 |
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 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-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% |
100.0% |
100.0% |
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 % | | -0.2% |
6.1% |
3.6% |
8.4% |
4.2% |
7.2% |
0.0% |
0.0% |
|
 | ROI % | | -0.2% |
6.1% |
3.6% |
8.6% |
4.2% |
7.2% |
0.0% |
0.0% |
|
 | ROE % | | -0.2% |
4.7% |
2.8% |
6.2% |
-2.1% |
6.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
98.5% |
99.2% |
98.3% |
100.0% |
99.8% |
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, % | | 18,108.0% |
18,009.1% |
12,937.6% |
12,627.3% |
13,065.4% |
10,632.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.5% |
43.9% |
165.3% |
4,254.9% |
58,462.4% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 149.6 |
33.7 |
67.7 |
29.0 |
19,502.5 |
406.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 149.6 |
33.7 |
67.7 |
29.0 |
19,502.5 |
406.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,538.7 |
6,174.5 |
5,958.5 |
6,909.1 |
6,118.4 |
6,982.9 |
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 | | 1,278.8 |
956.2 |
1,690.5 |
624.7 |
7,740.4 |
7,704.6 |
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 |
|
|