|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 4.3% |
2.5% |
1.7% |
1.6% |
2.3% |
1.3% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 49 |
62 |
72 |
75 |
64 |
80 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
A |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
7.6 |
22.3 |
0.2 |
153.9 |
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 | | -21.6 |
1,083 |
1,038 |
1,029 |
1,165 |
1,217 |
0.0 |
0.0 |
|
 | EBITDA | | -21.6 |
15,659 |
1,038 |
1,029 |
1,165 |
1,217 |
0.0 |
0.0 |
|
 | EBIT | | -21.6 |
8,371 |
1,155 |
1,029 |
-252 |
2,617 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -21.6 |
8,093.7 |
837.6 |
705.3 |
-679.7 |
1,855.2 |
0.0 |
0.0 |
|
 | Net earnings | | -16.9 |
6,313.1 |
653.3 |
550.2 |
-530.2 |
1,447.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -21.6 |
8,094 |
838 |
705 |
-680 |
1,855 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 20,039 |
30,200 |
30,317 |
30,317 |
28,900 |
30,300 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 192 |
6,505 |
7,159 |
7,709 |
7,179 |
8,626 |
8,586 |
8,586 |
|
 | Interest-bearing liabilities | | 18,473 |
21,087 |
20,829 |
20,740 |
20,577 |
20,510 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 20,060 |
30,315 |
30,455 |
31,014 |
29,954 |
31,591 |
8,586 |
8,586 |
|
|
 | Net Debt | | 18,452 |
21,048 |
20,829 |
20,740 |
20,288 |
20,510 |
-8,586 |
-8,586 |
|
|
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 | | -21.6 |
1,083 |
1,038 |
1,029 |
1,165 |
1,217 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-4.1% |
-0.9% |
13.2% |
4.5% |
-100.0% |
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) | | 20,060 |
30,315 |
30,455 |
31,014 |
29,954 |
31,591 |
8,586 |
8,586 |
|
 | Balance sheet change% | | 0.0% |
51.1% |
0.5% |
1.8% |
-3.4% |
5.5% |
-72.8% |
0.0% |
|
 | Added value | | -21.6 |
8,371.1 |
1,155.0 |
1,029.1 |
-251.6 |
2,617.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 20,039 |
10,161 |
117 |
0 |
-1,417 |
1,400 |
-30,300 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
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 (%) | | 100.0% |
772.8% |
111.2% |
100.0% |
-21.6% |
215.0% |
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 % | | -0.1% |
33.2% |
3.8% |
3.4% |
-0.8% |
8.7% |
0.0% |
0.0% |
|
 | ROI % | | -0.1% |
34.6% |
3.9% |
3.4% |
-0.8% |
8.7% |
0.0% |
0.0% |
|
 | ROE % | | -8.8% |
188.5% |
9.6% |
7.4% |
-7.1% |
18.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 1.0% |
21.5% |
23.5% |
24.9% |
24.0% |
27.3% |
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, % | | -85,399.2% |
134.4% |
2,005.8% |
2,015.5% |
1,741.5% |
1,685.2% |
0.0% |
0.0% |
|
 | Gearing % | | 9,607.6% |
324.1% |
291.0% |
269.0% |
286.6% |
237.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
1.4% |
1.5% |
1.6% |
2.2% |
3.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.1 |
0.3 |
1.4 |
3.4 |
4.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.1 |
0.3 |
1.4 |
3.4 |
4.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 20.9 |
39.0 |
0.0 |
0.0 |
289.2 |
0.0 |
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 | | -19,822.1 |
-784.3 |
-288.2 |
194.5 |
739.2 |
1,005.7 |
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 |
|
|