|
1000.0
 | Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 1.4% |
1.9% |
1.1% |
1.4% |
2.0% |
0.7% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 80 |
72 |
84 |
77 |
68 |
94 |
24 |
24 |
|
 | Credit rating | | A |
A |
A |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 20.5 |
0.8 |
112.7 |
22.7 |
0.3 |
272.8 |
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 | | -23.5 |
-25.6 |
-20.6 |
-20.7 |
-25.7 |
-11.8 |
0.0 |
0.0 |
|
 | EBITDA | | -23.5 |
-25.6 |
-20.6 |
-20.7 |
-25.7 |
-11.8 |
0.0 |
0.0 |
|
 | EBIT | | -23.5 |
-25.6 |
-20.6 |
-20.7 |
-25.7 |
-11.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 150.4 |
-31.8 |
138.5 |
48.0 |
55.8 |
395.8 |
0.0 |
0.0 |
|
 | Net earnings | | 154.4 |
-27.0 |
132.5 |
59.6 |
55.8 |
395.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 150 |
-31.8 |
138 |
48.0 |
55.8 |
396 |
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 | | 2,766 |
2,685 |
2,762 |
2,765 |
2,596 |
2,932 |
2,471 |
2,471 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,784 |
2,728 |
2,820 |
2,825 |
2,617 |
2,964 |
2,471 |
2,471 |
|
|
 | Net Debt | | -649 |
-648 |
-696 |
-669 |
-635 |
-629 |
-2,471 |
-2,471 |
|
|
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 | | -23.5 |
-25.6 |
-20.6 |
-20.7 |
-25.7 |
-11.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -30.6% |
-9.1% |
19.4% |
-0.5% |
-24.1% |
54.3% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
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) | | 2,784 |
2,728 |
2,820 |
2,825 |
2,617 |
2,964 |
2,471 |
2,471 |
|
 | Balance sheet change% | | 3.8% |
-2.0% |
3.4% |
0.2% |
-7.4% |
13.3% |
-16.7% |
0.0% |
|
 | Added value | | -23.5 |
-25.6 |
-20.6 |
-20.7 |
-25.7 |
-11.8 |
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 % | | 5.5% |
4.2% |
5.0% |
2.8% |
2.6% |
14.2% |
0.0% |
0.0% |
|
 | ROI % | | 5.6% |
-1.2% |
5.1% |
2.9% |
2.7% |
14.3% |
0.0% |
0.0% |
|
 | ROE % | | 5.7% |
-1.0% |
4.9% |
2.2% |
2.1% |
14.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.3% |
98.4% |
97.9% |
97.9% |
99.2% |
98.9% |
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, % | | 2,763.5% |
2,527.6% |
3,371.8% |
3,223.6% |
2,466.3% |
5,347.0% |
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 | | 76.9 |
31.5 |
23.2 |
21.1 |
45.4 |
44.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 76.9 |
31.5 |
23.2 |
21.1 |
45.4 |
44.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 649.2 |
647.7 |
696.1 |
668.7 |
634.7 |
629.2 |
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 | | 864.2 |
789.3 |
706.6 |
639.7 |
386.4 |
821.8 |
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 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|