|
1000.0
 | Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
 | Bankruptcy risk | | 0.0% |
7.0% |
9.0% |
27.9% |
16.9% |
18.2% |
16.8% |
16.8% |
|
 | Credit score (0-100) | | 0 |
34 |
26 |
1 |
9 |
8 |
10 |
10 |
|
 | Credit rating | | N/A |
BBB |
BB |
B |
BB |
B |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 0.0 |
3,042 |
4,710 |
960 |
1,755 |
1,886 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
936 |
601 |
-1,806 |
166 |
267 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
926 |
579 |
-1,828 |
153 |
265 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
920.2 |
563.6 |
-1,848.2 |
115.8 |
239.7 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
711.5 |
435.0 |
-1,444.9 |
63.9 |
173.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
920 |
564 |
-1,848 |
116 |
240 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
67.6 |
45.5 |
23.4 |
10.6 |
8.9 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
752 |
478 |
-966 |
-902 |
-729 |
-769 |
-769 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
1,452 |
1,073 |
213 |
769 |
769 |
|
 | Balance sheet total (assets) | | 0.0 |
1,744 |
881 |
590 |
438 |
532 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
-1,574 |
-457 |
1,452 |
1,073 |
67.8 |
769 |
769 |
|
|
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 |
3,042 |
4,710 |
960 |
1,755 |
1,886 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
54.8% |
-79.6% |
82.8% |
7.4% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
2 |
4 |
3 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
100.0% |
-25.0% |
-33.3% |
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) | | 0 |
1,744 |
881 |
590 |
438 |
532 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
-49.5% |
-33.0% |
-25.7% |
21.3% |
-100.0% |
0.0% |
|
 | Added value | | 0.0 |
936.2 |
600.6 |
-1,806.1 |
175.3 |
266.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
57 |
-44 |
-44 |
-26 |
-3 |
-9 |
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 |
-1.0 |
1.0 |
2.0 |
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% |
30.4% |
12.3% |
-190.4% |
8.7% |
14.1% |
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% |
53.1% |
44.1% |
-150.0% |
10.6% |
20.4% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
122.9% |
93.9% |
-189.4% |
12.1% |
41.2% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
94.7% |
70.7% |
-270.4% |
12.4% |
35.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
43.1% |
54.3% |
-62.1% |
-67.3% |
-57.8% |
-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, % | | 0.0% |
-168.1% |
-76.1% |
-80.4% |
646.1% |
25.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
-150.2% |
-118.9% |
-29.1% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
2.8% |
3.0% |
4.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
1.6 |
1.9 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
1.6 |
1.9 |
0.1 |
0.0 |
0.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
1,573.8 |
457.3 |
0.0 |
0.0 |
144.7 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 0.0 |
627.8 |
373.5 |
-1,164.6 |
-1,028.8 |
-1,084.0 |
-384.6 |
-384.6 |
|
 | 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 |
468 |
150 |
-602 |
88 |
133 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
468 |
150 |
-602 |
83 |
133 |
0 |
0 |
|
 | EBIT / employee | | 0 |
463 |
145 |
-609 |
77 |
133 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
356 |
109 |
-482 |
32 |
87 |
0 |
0 |
|
|