|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.5% |
0.5% |
0.5% |
0.5% |
0.8% |
0.5% |
7.6% |
7.6% |
|
 | Credit score (0-100) | | 98 |
99 |
99 |
99 |
92 |
99 |
32 |
32 |
|
 | Credit rating | | AA |
AAA |
AAA |
AAA |
AA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,305.0 |
2,282.2 |
2,211.1 |
2,374.6 |
1,868.4 |
2,314.6 |
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 | | -32.2 |
-28.7 |
-32.1 |
-34.9 |
-32.7 |
-36.1 |
0.0 |
0.0 |
|
 | EBITDA | | -32.2 |
-28.7 |
-32.1 |
-34.9 |
-32.7 |
-36.1 |
0.0 |
0.0 |
|
 | EBIT | | -32.2 |
-28.7 |
-32.1 |
-34.9 |
-32.7 |
-36.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 537.9 |
1,705.8 |
2,474.4 |
4,560.3 |
-97.6 |
2,004.0 |
0.0 |
0.0 |
|
 | Net earnings | | 769.6 |
1,431.2 |
1,937.7 |
4,227.4 |
53.2 |
1,653.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 538 |
1,706 |
2,474 |
4,560 |
-97.6 |
2,004 |
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 | | 22,249 |
22,766 |
22,203 |
23,931 |
21,484 |
23,138 |
18,667 |
18,667 |
|
 | Interest-bearing liabilities | | 5,801 |
545 |
1,868 |
5,447 |
8,287 |
9,020 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 28,062 |
23,483 |
24,487 |
30,378 |
29,783 |
32,251 |
18,667 |
18,667 |
|
|
 | Net Debt | | -4,125 |
-10,383 |
-11,094 |
-9,489 |
-5,876 |
-7,458 |
-18,667 |
-18,667 |
|
|
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 | | -32.2 |
-28.7 |
-32.1 |
-34.9 |
-32.7 |
-36.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 68.1% |
10.8% |
-11.8% |
-8.9% |
6.5% |
-10.6% |
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) | | 28,062 |
23,483 |
24,487 |
30,378 |
29,783 |
32,251 |
18,667 |
18,667 |
|
 | Balance sheet change% | | 15.9% |
-16.3% |
4.3% |
24.1% |
-2.0% |
8.3% |
-42.1% |
0.0% |
|
 | Added value | | -32.2 |
-28.7 |
-32.1 |
-34.9 |
-32.7 |
-36.1 |
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 % | | 6.7% |
6.9% |
10.4% |
17.1% |
3.2% |
8.4% |
0.0% |
0.0% |
|
 | ROI % | | 6.7% |
6.9% |
10.6% |
17.6% |
3.3% |
8.4% |
0.0% |
0.0% |
|
 | ROE % | | 3.5% |
6.4% |
8.6% |
18.3% |
0.2% |
7.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 79.3% |
96.9% |
90.7% |
78.8% |
72.1% |
71.7% |
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, % | | 12,828.2% |
36,219.4% |
34,602.6% |
27,166.8% |
17,988.2% |
20,645.7% |
0.0% |
0.0% |
|
 | Gearing % | | 26.1% |
2.4% |
8.4% |
22.8% |
38.6% |
39.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 30.3% |
2.1% |
2.3% |
3.7% |
15.6% |
6.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.9 |
16.7 |
5.7 |
2.4 |
1.8 |
1.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.9 |
16.7 |
5.7 |
2.4 |
1.8 |
1.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 9,925.9 |
10,927.9 |
12,962.2 |
14,935.7 |
14,163.1 |
16,477.5 |
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% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -1,950.1 |
994.9 |
-2,120.4 |
-5,437.5 |
-7,731.7 |
-8,325.5 |
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 |
|
|