|
1000.0
| Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
| Bankruptcy risk | | 2.6% |
2.8% |
2.1% |
2.1% |
2.5% |
1.7% |
9.8% |
9.8% |
|
| Credit score (0-100) | | 63 |
59 |
66 |
66 |
62 |
73 |
25 |
25 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
0.1 |
0.0 |
2.6 |
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 | | -6.4 |
-7.6 |
-6.5 |
-21.5 |
-9.8 |
-10.6 |
0.0 |
0.0 |
|
| EBITDA | | -6.4 |
-7.6 |
-6.5 |
-21.5 |
-9.8 |
-10.6 |
0.0 |
0.0 |
|
| EBIT | | -6.4 |
-7.6 |
-6.5 |
-21.5 |
-9.8 |
-10.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 29.6 |
124.5 |
148.2 |
-165.6 |
-0.6 |
326.5 |
0.0 |
0.0 |
|
| Net earnings | | 6.3 |
102.3 |
143.2 |
-165.6 |
-0.6 |
291.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 29.6 |
125 |
148 |
-166 |
-0.6 |
326 |
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 | | 2,496 |
2,599 |
2,742 |
2,463 |
2,463 |
2,754 |
2,629 |
2,629 |
|
| Interest-bearing liabilities | | 4.2 |
1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,549 |
2,659 |
2,813 |
2,470 |
2,470 |
2,779 |
2,629 |
2,629 |
|
|
| Net Debt | | -2,500 |
-2,648 |
-2,813 |
-2,407 |
-2,390 |
-2,762 |
-2,629 |
-2,629 |
|
|
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 | | -6.4 |
-7.6 |
-6.5 |
-21.5 |
-9.8 |
-10.6 |
0.0 |
0.0 |
|
| Gross profit growth | | 47.9% |
-18.8% |
14.8% |
-231.4% |
54.4% |
-8.5% |
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) | | 2,549 |
2,659 |
2,813 |
2,470 |
2,470 |
2,779 |
2,629 |
2,629 |
|
| Balance sheet change% | | -3.0% |
4.3% |
5.8% |
-12.2% |
-0.0% |
12.5% |
-5.4% |
0.0% |
|
| Added value | | -6.4 |
-7.6 |
-6.5 |
-21.5 |
-9.8 |
-10.6 |
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 | | -4.0 |
-5.0 |
-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 % | | 13.8% |
8.4% |
5.9% |
10.4% |
3.1% |
12.4% |
0.0% |
0.0% |
|
| ROI % | | 1.3% |
4.8% |
5.6% |
10.4% |
3.1% |
12.5% |
0.0% |
0.0% |
|
| ROE % | | 0.3% |
4.0% |
5.4% |
-6.4% |
-0.0% |
11.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 97.9% |
97.7% |
97.5% |
99.7% |
99.7% |
99.1% |
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, % | | 39,086.5% |
34,846.5% |
43,452.0% |
11,218.6% |
24,398.6% |
25,987.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.2% |
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 % | | 97.5% |
0.8% |
719.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 230.6 |
339.3 |
410.7 |
360.6 |
360.5 |
110.1 |
0.0 |
0.0 |
|
| Current Ratio | | 230.6 |
339.3 |
410.7 |
360.6 |
360.5 |
110.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,504.2 |
2,649.3 |
2,813.1 |
2,407.3 |
2,389.6 |
2,762.2 |
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 | | 128.8 |
289.1 |
308.3 |
402.2 |
479.2 |
509.7 |
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 | | 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 |
|
|