|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.6% |
2.9% |
2.1% |
3.2% |
1.4% |
2.6% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 76 |
59 |
67 |
54 |
78 |
61 |
30 |
30 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 18.1 |
0.0 |
0.4 |
0.0 |
78.0 |
0.1 |
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 | | -15.3 |
-31.4 |
-13.1 |
-12.2 |
-10.6 |
-82.7 |
0.0 |
0.0 |
|
 | EBITDA | | -15.3 |
-31.4 |
-13.1 |
-12.2 |
-10.6 |
-203 |
0.0 |
0.0 |
|
 | EBIT | | -15.3 |
-31.4 |
-13.1 |
-12.2 |
-10.6 |
-203 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 3,802.5 |
53.2 |
-553.8 |
-804.1 |
1,493.2 |
14,091.5 |
0.0 |
0.0 |
|
 | Net earnings | | 3,786.4 |
41.5 |
-544.3 |
-804.1 |
1,491.6 |
13,672.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 3,803 |
53.2 |
-554 |
-804 |
1,493 |
14,092 |
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 | | 10,080 |
9,721 |
6,536 |
5,331 |
6,423 |
19,495 |
16,869 |
16,869 |
|
 | Interest-bearing liabilities | | 0.0 |
7.5 |
7.5 |
7.5 |
7.8 |
57.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,088 |
9,761 |
6,553 |
5,373 |
6,450 |
20,000 |
16,869 |
16,869 |
|
|
 | Net Debt | | -3,997 |
-4,379 |
-2,468 |
-2,704 |
-3,047 |
-19,214 |
-16,869 |
-16,869 |
|
|
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 | | -15.3 |
-31.4 |
-13.1 |
-12.2 |
-10.6 |
-82.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -389.6% |
-105.6% |
58.3% |
7.1% |
12.6% |
-676.6% |
0.0% |
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) | | 10,088 |
9,761 |
6,553 |
5,373 |
6,450 |
20,000 |
16,869 |
16,869 |
|
 | Balance sheet change% | | 34.9% |
-3.2% |
-32.9% |
-18.0% |
20.0% |
210.1% |
-15.7% |
0.0% |
|
 | Added value | | -15.3 |
-31.4 |
-13.1 |
-12.2 |
-10.6 |
-203.0 |
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% |
245.7% |
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 % | | 43.4% |
0.8% |
1.0% |
1.2% |
28.8% |
106.5% |
0.0% |
0.0% |
|
 | ROI % | | 43.5% |
0.8% |
1.0% |
1.2% |
25.6% |
108.5% |
0.0% |
0.0% |
|
 | ROE % | | 43.2% |
0.4% |
-6.7% |
-13.6% |
25.4% |
105.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.6% |
99.7% |
99.2% |
99.6% |
97.5% |
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, % | | 26,129.1% |
13,923.2% |
18,828.1% |
22,200.6% |
28,628.3% |
9,462.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.1% |
0.1% |
0.1% |
0.1% |
0.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
685.2% |
8,504.9% |
11,672.2% |
177.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 482.0 |
110.6 |
142.0 |
64.8 |
111.9 |
38.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 482.0 |
110.6 |
142.0 |
64.8 |
111.9 |
38.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,997.5 |
4,386.2 |
2,475.1 |
2,711.1 |
3,054.7 |
19,271.3 |
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 | | 4,041.2 |
4,346.5 |
2,466.9 |
2,684.5 |
3,029.3 |
-305.4 |
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 |
-203 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-203 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-203 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
13,672 |
0 |
0 |
|
|