|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
|
| Bankruptcy risk | | 6.3% |
7.0% |
6.4% |
7.3% |
7.7% |
5.2% |
10.6% |
12.2% |
|
| Credit score (0-100) | | 39 |
36 |
37 |
32 |
31 |
36 |
23 |
19 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 51 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 4,234 |
-532 |
-743 |
-932 |
-869 |
-241 |
0.0 |
0.0 |
|
| EBITDA | | 3,866 |
-551 |
-743 |
-1,006 |
-1,089 |
-1,157 |
0.0 |
0.0 |
|
| EBIT | | 3,866 |
-551 |
-743 |
-1,006 |
-1,089 |
-1,157 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,946.0 |
391.0 |
-387.5 |
-5.0 |
-2,294.9 |
-192.5 |
0.0 |
0.0 |
|
| Net earnings | | 243.0 |
391.0 |
-387.5 |
-5.0 |
-2,294.9 |
-192.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,946 |
391 |
-387 |
-5.0 |
-2,295 |
-192 |
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 | | 8,872 |
9,263 |
8,875 |
8,870 |
6,575 |
6,383 |
1,383 |
1,383 |
|
| Interest-bearing liabilities | | 870 |
717 |
551 |
358 |
610 |
1,162 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,772 |
10,053 |
9,499 |
9,301 |
7,264 |
7,656 |
1,383 |
1,383 |
|
|
| Net Debt | | -9,902 |
-9,323 |
-7,693 |
-8,904 |
-6,610 |
-6,444 |
-1,383 |
-1,383 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 51 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | -65.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 4,234 |
-532 |
-743 |
-932 |
-869 |
-241 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-39.6% |
-25.5% |
6.7% |
72.2% |
0.0% |
0.0% |
|
| Employees | | 2 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
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) | | 10,772 |
10,053 |
9,499 |
9,301 |
7,264 |
7,656 |
1,383 |
1,383 |
|
| Balance sheet change% | | 18.7% |
-6.7% |
-5.5% |
-2.1% |
-21.9% |
5.4% |
-81.9% |
0.0% |
|
| Added value | | 3,866.0 |
-551.0 |
-742.5 |
-1,006.2 |
-1,088.7 |
-1,156.8 |
0.0 |
0.0 |
|
| Added value % | | 7,580.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -6,105 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -2.0 |
-3.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 7,580.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 7,580.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 91.3% |
103.6% |
100.0% |
108.0% |
125.3% |
479.7% |
0.0% |
0.0% |
|
| Net Earnings % | | 476.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 476.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 7,737.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 42.7% |
6.5% |
-0.5% |
0.1% |
-13.1% |
-2.0% |
0.0% |
0.0% |
|
| ROI % | | 43.0% |
6.6% |
-0.5% |
0.1% |
-13.3% |
-2.0% |
0.0% |
0.0% |
|
| ROE % | | 2.8% |
4.3% |
-4.3% |
-0.1% |
-29.7% |
-3.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 82.4% |
92.1% |
93.4% |
95.4% |
90.5% |
83.4% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 1,764.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -19,356.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -256.1% |
1,692.0% |
1,036.0% |
884.9% |
607.2% |
557.0% |
0.0% |
0.0% |
|
| Gearing % | | 9.8% |
7.7% |
6.2% |
4.0% |
9.3% |
18.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 47.5% |
36.3% |
53.1% |
2.6% |
249.2% |
5.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 12.0 |
12.7 |
15.2 |
21.6 |
10.5 |
6.0 |
0.0 |
0.0 |
|
| Current Ratio | | 12.0 |
12.7 |
15.2 |
21.6 |
10.5 |
6.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 10,772.0 |
10,040.0 |
8,244.1 |
9,262.2 |
7,220.2 |
7,605.7 |
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 % | | 21,121.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 1,694.0 |
390.0 |
1,517.8 |
722.5 |
-310.8 |
-372.7 |
0.0 |
0.0 |
|
| Net working capital % | | 3,321.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 26 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 1,933 |
0 |
0 |
0 |
0 |
-1,157 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1,933 |
0 |
0 |
0 |
0 |
-1,157 |
0 |
0 |
|
| EBIT / employee | | 1,933 |
0 |
0 |
0 |
0 |
-1,157 |
0 |
0 |
|
| Net earnings / employee | | 122 |
0 |
0 |
0 |
0 |
-192 |
0 |
0 |
|
|