|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.3% |
2.3% |
|
| Bankruptcy risk | | 2.1% |
15.2% |
7.5% |
8.9% |
31.3% |
22.7% |
14.6% |
14.3% |
|
| Credit score (0-100) | | 68 |
14 |
32 |
26 |
0 |
2 |
2 |
3 |
|
| Credit rating | | BBB |
B |
BB |
B |
C |
C |
B |
B |
|
| 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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 1,822 |
997 |
-42.7 |
-337 |
-254 |
38.5 |
0.0 |
0.0 |
|
| EBITDA | | 401 |
36.3 |
-529 |
-887 |
-606 |
-235 |
0.0 |
0.0 |
|
| EBIT | | 401 |
36.3 |
-529 |
-967 |
-983 |
-235 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 357.8 |
-24.7 |
-554.2 |
-984.3 |
-999.2 |
-243.8 |
0.0 |
0.0 |
|
| Net earnings | | 278.6 |
-24.7 |
-554.2 |
-984.3 |
-999.2 |
-243.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 358 |
-24.7 |
-554 |
-984 |
-999 |
-244 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
348 |
377 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,973 |
2,841 |
2,176 |
1,079 |
-35.1 |
-279 |
-359 |
-359 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
3.9 |
69.8 |
23.9 |
115 |
359 |
359 |
|
| Balance sheet total (assets) | | 4,851 |
2,876 |
2,528 |
1,324 |
171 |
10.2 |
0.0 |
0.0 |
|
|
| Net Debt | | -3,103 |
-2,815 |
-1,697 |
51.1 |
3.4 |
115 |
359 |
359 |
|
|
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 | | 1,822 |
997 |
-42.7 |
-337 |
-254 |
38.5 |
0.0 |
0.0 |
|
| Gross profit growth | | -16.2% |
-45.3% |
0.0% |
-690.1% |
24.6% |
0.0% |
-100.0% |
0.0% |
|
| Employees | | 3 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
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) | | 4,851 |
2,876 |
2,528 |
1,324 |
171 |
10 |
0 |
0 |
|
| Balance sheet change% | | -4.8% |
-40.7% |
-12.1% |
-47.6% |
-87.1% |
-94.0% |
-100.0% |
0.0% |
|
| Added value | | 401.2 |
36.3 |
-528.9 |
-886.8 |
-902.7 |
-234.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -235 |
0 |
348 |
-52 |
-753 |
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 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 22.0% |
3.6% |
1,238.9% |
286.7% |
386.3% |
-609.6% |
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 % | | 8.1% |
0.9% |
-19.6% |
-50.2% |
-128.4% |
-94.6% |
0.0% |
0.0% |
|
| ROI % | | 13.9% |
1.3% |
-21.1% |
-58.1% |
-167.7% |
-337.2% |
0.0% |
0.0% |
|
| ROE % | | 9.7% |
-0.8% |
-22.1% |
-60.5% |
-160.0% |
-269.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 62.5% |
98.8% |
86.1% |
81.4% |
-17.0% |
-96.5% |
-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, % | | -773.3% |
-7,745.7% |
320.8% |
-5.8% |
-0.6% |
-49.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.2% |
6.5% |
-68.0% |
-41.2% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
1,291.3% |
47.2% |
35.0% |
14.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
81.8 |
5.4 |
0.4 |
0.4 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 2.5 |
81.8 |
6.1 |
3.7 |
0.6 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,103.0 |
2,814.9 |
1,700.5 |
18.6 |
20.5 |
0.0 |
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 | | 2,723.3 |
2,840.6 |
1,787.6 |
661.8 |
-76.4 |
-278.9 |
-179.4 |
-179.4 |
|
| 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 | | 134 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 134 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 134 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 93 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|