|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.1% |
3.2% |
5.1% |
4.7% |
5.1% |
4.7% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 69 |
55 |
42 |
45 |
42 |
45 |
20 |
20 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.2 |
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 | | 22 |
-9 |
25 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 21.9 |
-15.3 |
16.0 |
-10.7 |
-9.7 |
-8.0 |
0.0 |
0.0 |
|
 | EBITDA | | 21.9 |
-15.3 |
16.0 |
-10.7 |
-9.7 |
-8.0 |
0.0 |
0.0 |
|
 | EBIT | | 21.9 |
-15.3 |
16.0 |
-10.7 |
-9.7 |
-8.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 208.4 |
131.7 |
56.4 |
-190.1 |
-117.8 |
256.3 |
0.0 |
0.0 |
|
 | Net earnings | | 186.0 |
100.1 |
49.1 |
-148.4 |
-117.7 |
214.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 208 |
132 |
56.4 |
-190 |
-118 |
256 |
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 | | 2,567 |
2,557 |
2,493 |
2,230 |
1,994 |
2,087 |
1,827 |
1,827 |
|
 | Interest-bearing liabilities | | 110 |
733 |
0.8 |
0.9 |
0.9 |
90.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,696 |
3,309 |
2,498 |
2,245 |
2,002 |
2,184 |
1,827 |
1,827 |
|
|
 | Net Debt | | -1,718 |
-1,890 |
-2,490 |
-2,159 |
-1,944 |
-2,084 |
-1,827 |
-1,827 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 22 |
-9 |
25 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -95.8% |
-139.7% |
-384.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 21.9 |
-15.3 |
16.0 |
-10.7 |
-9.7 |
-8.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -95.8% |
0.0% |
0.0% |
0.0% |
9.7% |
17.3% |
0.0% |
0.0% |
|
 | Employees | | |
|
|
|
|
|
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) | | 2,696 |
3,309 |
2,498 |
2,245 |
2,002 |
2,184 |
1,827 |
1,827 |
|
 | Balance sheet change% | | 6.4% |
22.7% |
-24.5% |
-10.2% |
-10.8% |
9.1% |
-16.3% |
0.0% |
|
 | Added value | | 21.9 |
-15.3 |
16.0 |
-10.7 |
-9.7 |
-8.0 |
0.0 |
0.0 |
|
 | Added value % | | 98.6% |
174.0% |
64.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 98.6% |
174.0% |
64.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 98.6% |
0.0% |
64.0% |
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 % | | 839.4% |
-1,138.8% |
196.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 839.4% |
-1,138.8% |
196.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 940.5% |
-1,498.2% |
225.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 8.2% |
5.8% |
5.2% |
4.3% |
1.0% |
12.2% |
0.0% |
0.0% |
|
 | ROI % | | 8.2% |
5.8% |
5.3% |
4.3% |
1.0% |
12.3% |
0.0% |
0.0% |
|
 | ROE % | | 7.4% |
3.9% |
1.9% |
-6.3% |
-5.6% |
10.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 95.2% |
77.3% |
99.8% |
99.3% |
99.6% |
95.6% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 581.7% |
-8,553.3% |
23.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | -7,664.2% |
21,280.9% |
-9,939.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -7,861.2% |
12,355.5% |
-15,566.1% |
20,086.7% |
20,033.9% |
25,969.2% |
0.0% |
0.0% |
|
 | Gearing % | | 4.3% |
28.7% |
0.0% |
0.0% |
0.0% |
4.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 7.2% |
9.9% |
26.1% |
33,504.6% |
15,196.8% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 14.3 |
3.5 |
429.4 |
152.5 |
265.5 |
22.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 14.3 |
3.5 |
429.4 |
152.5 |
265.5 |
22.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,827.5 |
2,623.0 |
2,490.8 |
2,159.8 |
1,945.4 |
2,173.5 |
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) | | 5,849.4 |
280.4 |
202.7 |
203.8 |
236.9 |
286.6 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 8,327.0% |
-29,834.3% |
9,993.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -33.5 |
-182.8 |
428.3 |
450.3 |
354.2 |
200.0 |
0.0 |
0.0 |
|
 | Net working capital % | | -151.4% |
2,078.7% |
1,713.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 2,216 |
-879 |
2,500 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 2,185 |
-1,530 |
1,600 |
-1,075 |
-971 |
-802 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 2,185 |
-1,530 |
1,600 |
-1,075 |
-971 |
-802 |
0 |
0 |
|
 | EBIT / employee | | 2,185 |
-1,530 |
1,600 |
-1,075 |
-971 |
-802 |
0 |
0 |
|
 | Net earnings / employee | | 18,602 |
10,013 |
4,909 |
-14,839 |
-11,768 |
21,485 |
0 |
0 |
|
|