|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 2.2% |
2.9% |
3.0% |
2.6% |
3.9% |
3.3% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 67 |
59 |
57 |
60 |
50 |
54 |
25 |
25 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.1 |
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 | | -26.5 |
-34.9 |
-26.0 |
-26.9 |
-32.0 |
-34.8 |
0.0 |
0.0 |
|
 | EBITDA | | -191 |
-215 |
-194 |
-219 |
-206 |
-215 |
0.0 |
0.0 |
|
 | EBIT | | -202 |
-215 |
-194 |
-219 |
-206 |
-215 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -456.3 |
192.2 |
59.7 |
-433.8 |
32.4 |
216.8 |
0.0 |
0.0 |
|
 | Net earnings | | -355.9 |
150.0 |
46.6 |
-338.4 |
25.7 |
169.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -456 |
192 |
59.7 |
-434 |
32.4 |
217 |
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 | | 3,673 |
3,715 |
3,651 |
3,200 |
3,111 |
3,162 |
2,182 |
2,182 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,679 |
3,733 |
3,657 |
3,206 |
3,200 |
3,339 |
2,182 |
2,182 |
|
|
 | Net Debt | | -3,444 |
-3,619 |
-3,566 |
-2,986 |
-3,012 |
-3,211 |
-2,182 |
-2,182 |
|
|
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 | | -26.5 |
-34.9 |
-26.0 |
-26.9 |
-32.0 |
-34.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 6.2% |
-32.0% |
25.4% |
-3.3% |
-19.0% |
-8.9% |
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) | | 3,679 |
3,733 |
3,657 |
3,206 |
3,200 |
3,339 |
2,182 |
2,182 |
|
 | Balance sheet change% | | -11.4% |
1.5% |
-2.0% |
-12.3% |
-0.2% |
4.3% |
-34.7% |
0.0% |
|
 | Added value | | -191.5 |
-214.9 |
-193.7 |
-219.2 |
-205.8 |
-214.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -21 |
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 (%) | | 763.6% |
615.6% |
744.0% |
815.2% |
643.1% |
616.6% |
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 % | | -0.6% |
5.2% |
1.6% |
2.9% |
1.0% |
6.9% |
0.0% |
0.0% |
|
 | ROI % | | -0.6% |
5.2% |
1.6% |
2.9% |
1.0% |
7.2% |
0.0% |
0.0% |
|
 | ROE % | | -9.1% |
4.1% |
1.3% |
-9.9% |
0.8% |
5.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.5% |
99.8% |
99.8% |
97.2% |
94.7% |
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, % | | 1,798.8% |
1,684.0% |
1,840.9% |
1,362.2% |
1,463.1% |
1,494.7% |
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 | | 610.1 |
206.4 |
592.8 |
519.7 |
35.7 |
18.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 610.1 |
206.4 |
592.8 |
519.7 |
35.7 |
18.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,443.8 |
3,619.0 |
3,565.8 |
2,986.4 |
3,011.7 |
3,211.3 |
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 | | 622.0 |
360.9 |
171.1 |
311.7 |
153.4 |
-8.7 |
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 | | -191 |
-215 |
-194 |
-219 |
-206 |
-215 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -191 |
-215 |
-194 |
-219 |
-206 |
-215 |
0 |
0 |
|
 | EBIT / employee | | -202 |
-215 |
-194 |
-219 |
-206 |
-215 |
0 |
0 |
|
 | Net earnings / employee | | -356 |
150 |
47 |
-338 |
26 |
169 |
0 |
0 |
|
|