|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 3.7% |
1.4% |
0.8% |
0.8% |
0.7% |
0.7% |
10.2% |
10.2% |
|
 | Credit score (0-100) | | 54 |
79 |
92 |
91 |
95 |
95 |
24 |
24 |
|
 | Credit rating | | BBB |
A |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
4.8 |
84.6 |
106.5 |
160.2 |
208.8 |
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 | | -6.9 |
-6.9 |
-6.4 |
-6.5 |
-7.9 |
-6.8 |
0.0 |
0.0 |
|
 | EBITDA | | -6.9 |
-6.9 |
-6.4 |
-6.5 |
-7.9 |
-6.8 |
0.0 |
0.0 |
|
 | EBIT | | -6.9 |
-6.9 |
-6.4 |
-6.5 |
-7.9 |
-6.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 89.8 |
286.4 |
337.5 |
337.3 |
378.1 |
390.1 |
0.0 |
0.0 |
|
 | Net earnings | | 89.8 |
286.4 |
337.5 |
337.3 |
378.1 |
390.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 89.8 |
286 |
338 |
337 |
378 |
390 |
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 | | 397 |
576 |
803 |
969 |
1,347 |
1,678 |
1,567 |
1,567 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 430 |
609 |
842 |
1,008 |
1,385 |
1,723 |
1,567 |
1,567 |
|
|
 | Net Debt | | -242 |
-223 |
-405 |
-570 |
-752 |
-1,089 |
-1,567 |
-1,567 |
|
|
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 | | -6.9 |
-6.9 |
-6.4 |
-6.5 |
-7.9 |
-6.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 5.2% |
-0.9% |
7.4% |
-2.0% |
-20.3% |
13.9% |
0.0% |
0.0% |
|
 | Employees | | 0 |
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) | | 430 |
609 |
842 |
1,008 |
1,385 |
1,723 |
1,567 |
1,567 |
|
 | Balance sheet change% | | -2.0% |
41.5% |
38.3% |
19.8% |
37.3% |
24.4% |
-9.0% |
0.0% |
|
 | Added value | | -6.9 |
-6.9 |
-6.4 |
-6.5 |
-7.9 |
-6.8 |
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 % | | 20.7% |
55.4% |
46.8% |
36.9% |
32.1% |
25.1% |
0.0% |
0.0% |
|
 | ROI % | | 22.2% |
59.1% |
49.2% |
38.5% |
33.1% |
25.8% |
0.0% |
0.0% |
|
 | ROE % | | 22.1% |
58.9% |
49.0% |
38.1% |
32.6% |
25.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.3% |
94.6% |
95.3% |
96.1% |
97.3% |
97.4% |
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, % | | 3,537.0% |
3,229.3% |
6,333.7% |
8,724.3% |
9,574.2% |
16,093.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 7.3 |
6.8 |
10.3 |
14.5 |
24.1 |
28.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 7.3 |
6.8 |
10.3 |
14.5 |
24.1 |
28.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 242.3 |
223.1 |
405.4 |
569.6 |
752.0 |
1,088.7 |
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 | | 209.3 |
190.1 |
366.1 |
530.3 |
864.5 |
1,194.5 |
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 |
-7 |
-6 |
-7 |
-8 |
-7 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-7 |
-6 |
-7 |
-8 |
-7 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-7 |
-6 |
-7 |
-8 |
-7 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
286 |
338 |
337 |
378 |
390 |
0 |
0 |
|
|