|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 2.0% |
2.6% |
0.8% |
3.1% |
1.7% |
1.0% |
9.0% |
9.0% |
|
 | Credit score (0-100) | | 70 |
63 |
92 |
55 |
72 |
85 |
27 |
27 |
|
 | Credit rating | | A |
BBB |
AA |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 1.0 |
0.0 |
848.8 |
0.0 |
6.7 |
491.6 |
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 | | -102 |
-98.8 |
-92.4 |
-80.5 |
-103 |
-121 |
0.0 |
0.0 |
|
 | EBITDA | | -102 |
-98.8 |
-92.4 |
-80.5 |
-103 |
-121 |
0.0 |
0.0 |
|
 | EBIT | | -102 |
-98.8 |
-92.4 |
-80.5 |
-103 |
-121 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 246.4 |
-371.0 |
1,998.3 |
-1,575.1 |
138.7 |
802.9 |
0.0 |
0.0 |
|
 | Net earnings | | 193.1 |
-371.0 |
1,634.6 |
-1,575.1 |
138.7 |
834.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 246 |
-371 |
1,998 |
-1,575 |
139 |
803 |
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 | | 8,785 |
8,414 |
10,048 |
8,473 |
8,612 |
9,388 |
4,327 |
4,327 |
|
 | Interest-bearing liabilities | | 219 |
144 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,148 |
8,578 |
10,356 |
8,707 |
8,634 |
9,411 |
4,327 |
4,327 |
|
|
 | Net Debt | | -47.7 |
60.5 |
-112 |
-105 |
-33.1 |
-61.2 |
-4,327 |
-4,327 |
|
|
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 | | -102 |
-98.8 |
-92.4 |
-80.5 |
-103 |
-121 |
0.0 |
0.0 |
|
 | Gross profit growth | | -0.2% |
3.3% |
6.5% |
12.8% |
-28.4% |
-17.2% |
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) | | 9,148 |
8,578 |
10,356 |
8,707 |
8,634 |
9,411 |
4,327 |
4,327 |
|
 | Balance sheet change% | | 0.1% |
-6.2% |
20.7% |
-15.9% |
-0.8% |
9.0% |
-54.0% |
0.0% |
|
 | Added value | | -102.2 |
-98.8 |
-92.4 |
-80.5 |
-103.4 |
-121.2 |
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 % | | 2.7% |
-4.2% |
21.1% |
-16.5% |
1.8% |
9.0% |
0.0% |
0.0% |
|
 | ROI % | | 2.7% |
-4.2% |
21.5% |
-17.0% |
1.8% |
9.0% |
0.0% |
0.0% |
|
 | ROE % | | 2.2% |
-4.3% |
17.7% |
-17.0% |
1.6% |
9.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 96.0% |
98.1% |
97.0% |
97.3% |
99.7% |
99.8% |
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, % | | 46.7% |
-61.2% |
121.3% |
130.5% |
32.0% |
50.5% |
0.0% |
0.0% |
|
 | Gearing % | | 2.5% |
1.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | -1.5% |
1.4% |
3.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 3.1 |
6.5 |
3.5 |
4.6 |
49.9 |
50.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.1 |
6.5 |
3.5 |
4.6 |
49.9 |
50.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 266.7 |
83.5 |
112.1 |
105.1 |
33.1 |
61.2 |
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 | | 775.8 |
899.1 |
776.7 |
843.7 |
1,077.7 |
1,115.9 |
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 |
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 |
|
|