|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.0% |
0.8% |
1.1% |
0.6% |
1.8% |
0.6% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 87 |
92 |
83 |
97 |
71 |
96 |
30 |
30 |
|
 | Credit rating | | A |
AA |
A |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 257.3 |
453.2 |
424.6 |
1,313.6 |
5.7 |
1,116.4 |
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 | | 146 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
0.0 |
0.0 |
|
 | EBITDA | | 146 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
0.0 |
0.0 |
|
 | EBIT | | 146 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 503.0 |
510.2 |
6,913.8 |
1,340.6 |
-1,020.5 |
1,104.5 |
0.0 |
0.0 |
|
 | Net earnings | | 471.0 |
503.9 |
6,805.3 |
1,035.5 |
-1,020.5 |
844.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 503 |
510 |
6,914 |
1,341 |
-1,020 |
1,105 |
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 | | 5,161 |
5,506 |
12,301 |
12,755 |
11,280 |
11,635 |
9,876 |
9,876 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
10.0 |
21.5 |
21.5 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,201 |
5,548 |
12,426 |
13,074 |
11,337 |
11,800 |
9,876 |
9,876 |
|
|
 | Net Debt | | -967 |
-1,245 |
-10,391 |
-11,044 |
-9,278 |
-8,010 |
-9,876 |
-9,876 |
|
|
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 | | 146 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
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) | | 5,201 |
5,548 |
12,426 |
13,074 |
11,337 |
11,800 |
9,876 |
9,876 |
|
 | Balance sheet change% | | 22.0% |
6.7% |
124.0% |
5.2% |
-13.3% |
4.1% |
-16.3% |
0.0% |
|
 | Added value | | 146.0 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
-6.5 |
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 | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 % | | 10.9% |
9.5% |
77.2% |
10.7% |
-8.2% |
9.6% |
0.0% |
0.0% |
|
 | ROI % | | 11.0% |
9.6% |
77.8% |
10.8% |
-8.3% |
9.7% |
0.0% |
0.0% |
|
 | ROE % | | 10.0% |
9.4% |
76.4% |
8.3% |
-8.5% |
7.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.2% |
99.2% |
99.0% |
97.6% |
99.5% |
98.6% |
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, % | | -662.3% |
19,151.1% |
159,866.4% |
169,914.2% |
142,732.6% |
123,227.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.1% |
0.2% |
0.2% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
411.8% |
129.0% |
110.1% |
96.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 34.5 |
29.8 |
83.2 |
34.8 |
164.7 |
49.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 34.5 |
29.8 |
83.2 |
34.8 |
164.7 |
49.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 967.0 |
1,244.8 |
10,401.3 |
11,065.9 |
9,299.1 |
8,009.8 |
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 | | 853.0 |
-17.9 |
2,174.5 |
1,487.0 |
3,079.1 |
42.9 |
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 | | 146 |
-7 |
-7 |
-7 |
-7 |
-7 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 146 |
-7 |
-7 |
-7 |
-7 |
-7 |
0 |
0 |
|
 | EBIT / employee | | 146 |
-7 |
-7 |
-7 |
-7 |
-7 |
0 |
0 |
|
 | Net earnings / employee | | 471 |
504 |
6,805 |
1,035 |
-1,020 |
845 |
0 |
0 |
|
|