|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 16.5% |
20.2% |
16.3% |
5.6% |
2.8% |
2.6% |
14.6% |
14.6% |
|
 | Credit score (0-100) | | 12 |
6 |
11 |
39 |
59 |
61 |
15 |
15 |
|
 | Credit rating | | BB |
B |
BB |
BBB |
BBB |
BBB |
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 | | 726 |
305 |
47.8 |
19.1 |
-13.7 |
-14.5 |
0.0 |
0.0 |
|
 | EBITDA | | 512 |
243 |
47.6 |
19.1 |
-13.7 |
-14.5 |
0.0 |
0.0 |
|
 | EBIT | | 512 |
243 |
47.6 |
19.1 |
-13.7 |
-14.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 257.3 |
-120.7 |
134.7 |
1,408.1 |
516.9 |
1,595.2 |
0.0 |
0.0 |
|
 | Net earnings | | 104.0 |
-173.0 |
113.9 |
1,402.7 |
515.8 |
1,604.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 257 |
-121 |
135 |
1,408 |
517 |
1,595 |
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 | | -146 |
-319 |
-205 |
1,198 |
1,599 |
3,086 |
558 |
558 |
|
 | Interest-bearing liabilities | | 641 |
141 |
94.2 |
150 |
1,176 |
1,582 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 813 |
193 |
164 |
1,454 |
2,821 |
5,015 |
558 |
558 |
|
|
 | Net Debt | | 636 |
95.6 |
93.9 |
147 |
1,169 |
1,569 |
-558 |
-558 |
|
|
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 | | 726 |
305 |
47.8 |
19.1 |
-13.7 |
-14.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.6% |
-58.0% |
-84.3% |
-60.0% |
0.0% |
-5.6% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 813 |
193 |
164 |
1,454 |
2,821 |
5,015 |
558 |
558 |
|
 | Balance sheet change% | | 110.5% |
-76.3% |
-14.7% |
784.1% |
94.0% |
77.8% |
-88.9% |
0.0% |
|
 | Added value | | 512.4 |
243.2 |
47.6 |
19.1 |
-13.7 |
-14.5 |
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 | | 2.0 |
3.0 |
4.0 |
5.0 |
-1.0 |
-2.0 |
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 (%) | | 70.6% |
79.8% |
99.7% |
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 % | | 42.9% |
-1.3% |
8.7% |
154.8% |
24.8% |
41.6% |
0.0% |
0.0% |
|
 | ROI % | | 65.9% |
-23.5% |
52.5% |
179.4% |
25.7% |
43.8% |
0.0% |
0.0% |
|
 | ROE % | | 17.3% |
-34.4% |
63.8% |
205.9% |
36.9% |
68.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -15.2% |
-62.3% |
-55.5% |
82.4% |
56.7% |
61.5% |
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, % | | 124.2% |
39.3% |
197.2% |
770.1% |
-8,543.6% |
-10,854.0% |
0.0% |
0.0% |
|
 | Gearing % | | -439.8% |
-44.2% |
-46.0% |
12.5% |
73.5% |
51.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.7% |
2.3% |
4.8% |
2.5% |
2.0% |
2.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.5 |
0.6 |
0.3 |
1.1 |
0.6 |
0.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.5 |
0.6 |
0.3 |
1.1 |
0.6 |
0.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.3 |
45.3 |
0.3 |
2.9 |
6.2 |
12.1 |
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 | | -466.2 |
-149.5 |
-164.9 |
20.9 |
-484.8 |
-611.8 |
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 | | 512 |
243 |
48 |
19 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 512 |
243 |
48 |
19 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 512 |
243 |
48 |
19 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 104 |
-173 |
114 |
1,403 |
0 |
0 |
0 |
0 |
|
|