|
1000.0
 | Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 1.3% |
1.3% |
1.1% |
1.8% |
1.0% |
1.2% |
7.9% |
7.8% |
|
 | Credit score (0-100) | | 83 |
82 |
84 |
71 |
87 |
81 |
31 |
31 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 86.6 |
90.0 |
207.1 |
3.5 |
351.7 |
149.7 |
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 |
446 |
446 |
446 |
|
 | Gross profit | | 639 |
806 |
474 |
485 |
498 |
446 |
0.0 |
0.0 |
|
 | EBITDA | | 422 |
588 |
382 |
262 |
497 |
445 |
0.0 |
0.0 |
|
 | EBIT | | 376 |
456 |
252 |
132 |
367 |
190 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 396.2 |
449.6 |
540.8 |
-139.6 |
849.4 |
141.5 |
0.0 |
0.0 |
|
 | Net earnings | | 301.3 |
349.1 |
408.0 |
-139.6 |
664.9 |
112.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 396 |
450 |
541 |
-140 |
849 |
141 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 4,560 |
4,428 |
4,298 |
4,168 |
4,038 |
9,075 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 4,478 |
4,720 |
5,017 |
4,764 |
5,315 |
5,334 |
5,209 |
5,209 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,062 |
5,806 |
5,715 |
6,481 |
6,842 |
11,245 |
5,209 |
5,209 |
|
|
 | Net Debt | | -460 |
-1,336 |
-1,417 |
-2,219 |
-779 |
-145 |
-5,209 |
-5,209 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
446 |
446 |
446 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 639 |
806 |
474 |
485 |
498 |
446 |
0.0 |
0.0 |
|
 | Gross profit growth | | 31.0% |
26.1% |
-41.2% |
2.4% |
2.6% |
-10.5% |
-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) | | 5,062 |
5,806 |
5,715 |
6,481 |
6,842 |
11,245 |
5,209 |
5,209 |
|
 | Balance sheet change% | | -7.6% |
14.7% |
-1.6% |
13.4% |
5.6% |
64.3% |
-53.7% |
0.0% |
|
 | Added value | | 422.0 |
587.9 |
382.5 |
261.5 |
496.8 |
445.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
99.8% |
0.0% |
0.0% |
|
 | Investments | | -93 |
-263 |
-260 |
-260 |
-260 |
4,782 |
-9,075 |
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% |
99.8% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
42.6% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 58.8% |
56.6% |
53.3% |
27.1% |
73.6% |
42.6% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
25.2% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
82.4% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
31.6% |
0.0% |
0.0% |
|
 | ROA % | | 7.7% |
8.6% |
9.7% |
2.7% |
13.6% |
2.1% |
0.0% |
0.0% |
|
 | ROI % | | 9.4% |
10.1% |
11.1% |
3.3% |
18.0% |
3.6% |
0.0% |
0.0% |
|
 | ROE % | | 7.0% |
7.6% |
8.4% |
-2.9% |
13.2% |
2.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.9% |
84.8% |
91.6% |
76.3% |
80.5% |
48.6% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
1,325.1% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
1,292.7% |
-1,167.9% |
-1,167.9% |
|
 | Net int. bear. debt to EBITDA, % | | -109.0% |
-227.2% |
-370.6% |
-848.4% |
-156.7% |
-32.5% |
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 | | 1.5 |
1.6 |
10.1 |
1.6 |
0.6 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.9 |
1.3 |
3.7 |
1.3 |
0.5 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 460.1 |
1,335.7 |
1,417.4 |
2,219.0 |
778.7 |
144.5 |
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% |
32.4% |
1,167.9% |
1,167.9% |
|
 | Net working capital | | -138.9 |
-888.5 |
1,029.8 |
-1,331.9 |
-1,404.7 |
-5,766.3 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-1,292.7% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
446 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
0 |
0 |
0 |
445 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
445 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
190 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
112 |
0 |
0 |
|
|