|
1000.0
 | Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
 | Bankruptcy risk | | 1.8% |
1.4% |
1.5% |
3.4% |
2.2% |
1.1% |
6.5% |
6.5% |
|
 | Credit score (0-100) | | 73 |
79 |
76 |
52 |
66 |
82 |
37 |
37 |
|
 | Credit rating | | A |
A |
A |
BBB |
BBB |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 2.9 |
47.0 |
38.5 |
0.0 |
0.3 |
326.8 |
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 | | 1,159 |
1,125 |
190 |
-66.7 |
145 |
194 |
0.0 |
0.0 |
|
 | EBITDA | | 363 |
259 |
-609 |
-759 |
-544 |
-283 |
0.0 |
0.0 |
|
 | EBIT | | 177 |
79.5 |
-788 |
-884 |
-648 |
-384 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2.9 |
1,747.9 |
3,816.3 |
-3,819.1 |
-146.5 |
1,775.2 |
0.0 |
0.0 |
|
 | Net earnings | | 10.0 |
1,356.8 |
3,216.0 |
-3,001.3 |
-163.8 |
1,433.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2.9 |
1,748 |
3,816 |
-3,819 |
-147 |
1,775 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 10,430 |
5,125 |
4,945 |
4,640 |
4,536 |
4,436 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,744 |
7,993 |
11,099 |
7,984 |
7,820 |
9,254 |
8,627 |
8,627 |
|
 | Interest-bearing liabilities | | 3,800 |
3,659 |
3,147 |
4,875 |
4,567 |
4,655 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 13,882 |
15,050 |
17,467 |
13,021 |
12,810 |
14,455 |
8,627 |
8,627 |
|
|
 | Net Debt | | 2,058 |
-5,097 |
-8,463 |
-2,033 |
-2,217 |
-4,035 |
-8,627 |
-8,627 |
|
|
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 | | 1,159 |
1,125 |
190 |
-66.7 |
145 |
194 |
0.0 |
0.0 |
|
 | Gross profit growth | | 75.1% |
-3.0% |
-83.1% |
0.0% |
0.0% |
34.2% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 13,882 |
15,050 |
17,467 |
13,021 |
12,810 |
14,455 |
8,627 |
8,627 |
|
 | Balance sheet change% | | 19.6% |
8.4% |
16.1% |
-25.5% |
-1.6% |
12.8% |
-40.3% |
0.0% |
|
 | Added value | | 363.1 |
259.1 |
-608.8 |
-759.1 |
-523.1 |
-283.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 4,920 |
-5,486 |
-359 |
-429 |
-208 |
-201 |
-4,436 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
-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 (%) | | 15.2% |
7.1% |
-414.8% |
1,324.3% |
-447.3% |
-197.5% |
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 % | | 5.3% |
14.2% |
25.7% |
-5.8% |
0.6% |
15.0% |
0.0% |
0.0% |
|
 | ROI % | | 6.7% |
18.6% |
32.3% |
-6.6% |
0.6% |
15.6% |
0.0% |
0.0% |
|
 | ROE % | | 0.1% |
18.4% |
33.7% |
-31.5% |
-2.1% |
16.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 48.6% |
53.1% |
63.5% |
61.3% |
61.0% |
64.0% |
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, % | | 566.8% |
-1,967.1% |
1,390.2% |
267.9% |
407.7% |
1,425.5% |
0.0% |
0.0% |
|
 | Gearing % | | 56.3% |
45.8% |
28.4% |
61.1% |
58.4% |
50.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 20.5% |
8.4% |
10.7% |
73.0% |
4.7% |
6.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
2.1 |
3.0 |
3.0 |
2.8 |
3.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
2.1 |
3.0 |
3.0 |
2.8 |
3.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,742.5 |
8,755.3 |
11,610.2 |
6,908.4 |
6,784.0 |
8,689.7 |
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 | | -3,028.3 |
-3,323.0 |
-3,314.1 |
-1,475.9 |
-1,588.8 |
-2,129.6 |
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 |
0 |
0 |
0 |
0 |
-283 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-283 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-384 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
1,433 |
0 |
0 |
|
|