|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.8% |
0.8% |
0.5% |
0.9% |
0.5% |
0.6% |
8.6% |
8.6% |
|
 | Credit score (0-100) | | 93 |
93 |
98 |
88 |
99 |
95 |
29 |
29 |
|
 | Credit rating | | AA |
AA |
AA |
A |
AAA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 271.3 |
281.8 |
386.6 |
305.3 |
589.5 |
798.5 |
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 | | -14.0 |
-15.0 |
-17.0 |
-18.0 |
-19.0 |
-28.6 |
0.0 |
0.0 |
|
 | EBITDA | | -14.0 |
-15.0 |
-17.0 |
-18.0 |
-19.0 |
-28.6 |
0.0 |
0.0 |
|
 | EBIT | | -14.0 |
-15.0 |
-17.0 |
-18.0 |
-19.0 |
-28.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 914.0 |
412.0 |
695.0 |
276.0 |
1,802.0 |
2,209.7 |
0.0 |
0.0 |
|
 | Net earnings | | 914.0 |
412.0 |
695.0 |
276.0 |
1,802.0 |
2,206.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 914 |
412 |
695 |
276 |
1,802 |
2,210 |
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 | | 2,925 |
3,284 |
3,924 |
4,143 |
5,934 |
8,040 |
5,995 |
5,995 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,652 |
4,011 |
4,649 |
4,870 |
6,670 |
8,055 |
5,995 |
5,995 |
|
|
 | Net Debt | | -502 |
-1,272 |
-1,930 |
-2,623 |
-3,150 |
-4,216 |
-5,995 |
-5,995 |
|
|
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 | | -14.0 |
-15.0 |
-17.0 |
-18.0 |
-19.0 |
-28.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | -16.7% |
-7.1% |
-13.3% |
-5.9% |
-5.6% |
-50.7% |
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) | | 3,652 |
4,011 |
4,649 |
4,870 |
6,670 |
8,055 |
5,995 |
5,995 |
|
 | Balance sheet change% | | 17.5% |
9.8% |
15.9% |
4.8% |
37.0% |
20.8% |
-25.6% |
0.0% |
|
 | Added value | | -14.0 |
-15.0 |
-17.0 |
-18.0 |
-19.0 |
-28.6 |
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 | | -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 % | | 27.7% |
12.8% |
16.7% |
12.8% |
32.0% |
30.4% |
0.0% |
0.0% |
|
 | ROI % | | 35.2% |
15.8% |
20.0% |
15.1% |
36.7% |
32.0% |
0.0% |
0.0% |
|
 | ROE % | | 37.0% |
13.3% |
19.3% |
6.8% |
35.8% |
31.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 80.1% |
81.9% |
84.4% |
85.1% |
89.0% |
99.8% |
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, % | | 3,585.7% |
8,480.0% |
11,352.9% |
14,572.2% |
16,578.9% |
14,727.0% |
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 % | | 11.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
1.8 |
2.7 |
3.6 |
4.3 |
276.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
1.8 |
2.7 |
3.6 |
4.3 |
276.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 502.0 |
1,272.0 |
1,930.0 |
2,623.0 |
3,150.0 |
4,215.6 |
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 | | -225.0 |
-602.0 |
-630.0 |
-666.0 |
-619.0 |
807.0 |
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 |
|
|