|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.3% |
1.4% |
1.2% |
1.6% |
1.3% |
1.3% |
7.7% |
7.6% |
|
 | Credit score (0-100) | | 81 |
78 |
80 |
74 |
79 |
80 |
32 |
32 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,300.4 |
1,092.0 |
1,243.2 |
103.6 |
796.8 |
749.6 |
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 | | 169 |
381 |
315 |
511 |
447 |
350 |
0.0 |
0.0 |
|
 | EBITDA | | -2,869 |
383 |
-440 |
-103 |
-172 |
-269 |
0.0 |
0.0 |
|
 | EBIT | | -1,350 |
283 |
-360 |
-107 |
-171 |
116 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,798.9 |
5,997.5 |
4,893.1 |
-3,050.5 |
4,530.5 |
4,096.2 |
0.0 |
0.0 |
|
 | Net earnings | | 2,531.0 |
5,075.5 |
3,985.0 |
-2,379.3 |
3,530.8 |
3,272.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,799 |
5,998 |
4,893 |
-3,051 |
4,530 |
4,096 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 18,286 |
26,014 |
25,861 |
25,857 |
25,858 |
18,933 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 136,747 |
124,822 |
59,107 |
55,528 |
57,559 |
59,261 |
56,596 |
56,596 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 137,614 |
126,963 |
60,062 |
56,041 |
58,277 |
59,822 |
56,596 |
56,596 |
|
|
 | Net Debt | | -60,970 |
-56,540 |
-31,281 |
-29,006 |
-32,113 |
-40,363 |
-56,596 |
-56,596 |
|
|
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 | | 169 |
381 |
315 |
511 |
447 |
350 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
125.9% |
-17.2% |
62.0% |
-12.5% |
-21.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
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) | | 137,614 |
126,963 |
60,062 |
56,041 |
58,277 |
59,822 |
56,596 |
56,596 |
|
 | Balance sheet change% | | 0.8% |
-7.7% |
-52.7% |
-6.7% |
4.0% |
2.6% |
-5.4% |
0.0% |
|
 | Added value | | -1,350.1 |
282.6 |
-355.8 |
-103.0 |
-167.3 |
115.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 511 |
7,728 |
-157 |
-8 |
-3 |
-6,925 |
-18,933 |
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 |
1.0 |
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 (%) | | -801.1% |
74.2% |
-114.1% |
-21.0% |
-38.3% |
33.1% |
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 % | | 2.1% |
4.7% |
5.5% |
1.2% |
9.2% |
7.7% |
0.0% |
0.0% |
|
 | ROI % | | 2.2% |
4.7% |
5.5% |
1.2% |
9.3% |
7.8% |
0.0% |
0.0% |
|
 | ROE % | | 1.9% |
3.9% |
4.3% |
-4.2% |
6.2% |
5.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.4% |
98.3% |
98.4% |
99.1% |
98.8% |
99.1% |
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, % | | 2,125.3% |
-14,778.2% |
7,109.4% |
28,160.1% |
18,640.8% |
15,023.4% |
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 | | 119.3 |
35.6 |
69.1 |
166.2 |
46.2 |
75.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 119.3 |
35.6 |
69.1 |
166.2 |
46.2 |
75.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 60,970.3 |
56,539.9 |
31,281.4 |
29,006.0 |
32,113.0 |
40,362.8 |
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 | | 45,413.1 |
36,281.9 |
12,205.6 |
3,618.7 |
706.7 |
2,236.9 |
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 |
-356 |
-103 |
-167 |
116 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
-440 |
-103 |
-172 |
-269 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
-360 |
-107 |
-171 |
116 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
3,985 |
-2,379 |
3,531 |
3,272 |
0 |
0 |
|
|