|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 9.3% |
9.2% |
8.3% |
7.8% |
10.6% |
17.4% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 28 |
28 |
29 |
30 |
22 |
8 |
29 |
29 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
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 | | -15.1 |
-15.1 |
-15.1 |
-15.1 |
-1,086 |
-16.2 |
0.0 |
0.0 |
|
 | EBITDA | | -15.1 |
-15.1 |
-15.1 |
-15.1 |
-1,086 |
-16.2 |
0.0 |
0.0 |
|
 | EBIT | | -15.1 |
-15.1 |
-15.1 |
-15.1 |
-1,086 |
-16.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -539.3 |
87.4 |
93.2 |
94.3 |
-990.1 |
80.4 |
0.0 |
0.0 |
|
 | Net earnings | | -558.7 |
66.7 |
72.6 |
73.4 |
-990.1 |
80.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -539 |
87.4 |
93.2 |
94.3 |
-990 |
80.4 |
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 | | 7,345 |
7,412 |
7,484 |
7,558 |
6,568 |
6,648 |
6,523 |
6,523 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,381 |
7,451 |
7,525 |
7,600 |
6,591 |
6,678 |
6,523 |
6,523 |
|
|
 | Net Debt | | -196 |
-162 |
-127 |
-86.6 |
-51.8 |
-37.3 |
-6,523 |
-6,523 |
|
|
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 | | -15.1 |
-15.1 |
-15.1 |
-15.1 |
-1,086 |
-16.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | 2.9% |
0.3% |
0.0% |
-0.3% |
-7,079.7% |
98.5% |
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) | | 7,381 |
7,451 |
7,525 |
7,600 |
6,591 |
6,678 |
6,523 |
6,523 |
|
 | Balance sheet change% | | -7.3% |
0.9% |
1.0% |
1.0% |
-13.3% |
1.3% |
-2.3% |
0.0% |
|
 | Added value | | -15.1 |
-15.1 |
-15.1 |
-15.1 |
-1,085.6 |
-16.2 |
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 % | | -7.0% |
1.2% |
1.3% |
1.3% |
-13.9% |
1.2% |
0.0% |
0.0% |
|
 | ROI % | | -7.1% |
1.2% |
1.3% |
1.3% |
-14.0% |
1.2% |
0.0% |
0.0% |
|
 | ROE % | | -7.3% |
0.9% |
1.0% |
1.0% |
-14.0% |
1.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.5% |
99.5% |
99.5% |
99.4% |
99.6% |
99.6% |
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, % | | 1,295.0% |
1,074.8% |
840.6% |
572.6% |
4.8% |
229.5% |
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 | | 202.2 |
187.5 |
182.7 |
179.0 |
276.8 |
222.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 202.2 |
187.5 |
182.7 |
179.0 |
276.8 |
222.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 195.8 |
162.1 |
126.8 |
86.6 |
51.8 |
37.3 |
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 | | 7,340.0 |
7,410.7 |
7,483.3 |
7,556.8 |
6,566.7 |
6,648.1 |
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 |
|
|