|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.1% |
0.8% |
0.6% |
1.1% |
2.0% |
1.9% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 85 |
91 |
98 |
83 |
68 |
68 |
30 |
30 |
|
 | Credit rating | | A |
A |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 204.6 |
550.7 |
777.6 |
303.8 |
1.8 |
2.2 |
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 | | -3.3 |
12.9 |
-24.0 |
-33.3 |
-31.0 |
-18.8 |
0.0 |
0.0 |
|
 | EBITDA | | -3.3 |
12.9 |
-24.0 |
-33.3 |
-31.0 |
-18.8 |
0.0 |
0.0 |
|
 | EBIT | | -3.3 |
12.9 |
-24.0 |
-33.3 |
-31.0 |
-18.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -34.1 |
369.5 |
1,093.1 |
64.5 |
1,466.7 |
479.1 |
0.0 |
0.0 |
|
 | Net earnings | | -47.6 |
354.1 |
1,019.2 |
80.6 |
1,472.9 |
371.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -34.1 |
369 |
1,093 |
64.5 |
1,467 |
479 |
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 | | 6,558 |
6,889 |
7,931 |
8,164 |
9,522 |
9,776 |
9,529 |
9,529 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,633 |
6,950 |
8,103 |
8,362 |
10,237 |
9,897 |
9,529 |
9,529 |
|
|
 | Net Debt | | -1,869 |
-1,811 |
-2,333 |
-3,892 |
-6,073 |
-8,197 |
-9,529 |
-9,529 |
|
|
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 | | -3.3 |
12.9 |
-24.0 |
-33.3 |
-31.0 |
-18.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 79.8% |
0.0% |
0.0% |
-39.1% |
7.0% |
39.5% |
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) | | 6,633 |
6,950 |
8,103 |
8,362 |
10,237 |
9,897 |
9,529 |
9,529 |
|
 | Balance sheet change% | | -2.0% |
4.8% |
16.6% |
3.2% |
22.4% |
-3.3% |
-3.7% |
0.0% |
|
 | Added value | | -3.3 |
12.9 |
-24.0 |
-33.3 |
-31.0 |
-18.8 |
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 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 % | | -0.3% |
6.0% |
14.5% |
4.8% |
17.0% |
4.9% |
0.0% |
0.0% |
|
 | ROI % | | -0.3% |
6.0% |
14.8% |
4.9% |
17.9% |
5.1% |
0.0% |
0.0% |
|
 | ROE % | | -0.7% |
5.3% |
13.8% |
1.0% |
16.7% |
3.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.9% |
99.1% |
97.9% |
97.6% |
93.0% |
98.8% |
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, % | | 55,877.1% |
-14,039.7% |
9,736.3% |
11,681.1% |
19,598.0% |
43,691.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 28.8 |
34.7 |
26.9 |
22.3 |
14.3 |
81.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 28.8 |
34.7 |
26.9 |
22.3 |
14.3 |
81.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,869.1 |
1,811.1 |
2,332.6 |
3,891.7 |
6,072.8 |
8,196.6 |
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 | | 392.5 |
374.7 |
2,255.8 |
849.5 |
6,261.6 |
6,330.6 |
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 |
|
|