|
1000.0
 | Bankruptcy risk for industry | | 2.6% |
2.6% |
2.6% |
2.6% |
2.6% |
2.6% |
2.6% |
2.6% |
|
 | Bankruptcy risk | | 3.2% |
1.3% |
2.1% |
1.5% |
1.2% |
1.3% |
15.1% |
14.7% |
|
 | Credit score (0-100) | | 57 |
82 |
68 |
74 |
81 |
78 |
14 |
14 |
|
 | Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
30.9 |
0.1 |
3.4 |
49.8 |
15.7 |
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 | | 953 |
1,490 |
890 |
1,005 |
2,457 |
1,977 |
0.0 |
0.0 |
|
 | EBITDA | | -194 |
442 |
216 |
139 |
874 |
434 |
0.0 |
0.0 |
|
 | EBIT | | -252 |
390 |
164 |
87.1 |
805 |
322 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -225.3 |
427.0 |
175.1 |
107.0 |
806.6 |
235.4 |
0.0 |
0.0 |
|
 | Net earnings | | -210.7 |
380.1 |
124.5 |
77.9 |
627.8 |
161.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -225 |
427 |
175 |
107 |
807 |
235 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 193 |
141 |
88.9 |
37.0 |
357 |
644 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 984 |
1,364 |
1,188 |
766 |
1,394 |
956 |
331 |
331 |
|
 | Interest-bearing liabilities | | 202 |
2.6 |
5.5 |
2.2 |
23.2 |
111 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,581 |
1,877 |
1,810 |
1,716 |
1,780 |
1,243 |
331 |
331 |
|
|
 | Net Debt | | 200 |
-296 |
-391 |
-441 |
-37.3 |
109 |
-331 |
-331 |
|
|
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 | | 953 |
1,490 |
890 |
1,005 |
2,457 |
1,977 |
0.0 |
0.0 |
|
 | Gross profit growth | | -36.4% |
56.4% |
-40.3% |
13.0% |
144.3% |
-19.5% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
-50.0% |
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) | | 1,581 |
1,877 |
1,810 |
1,716 |
1,780 |
1,243 |
331 |
331 |
|
 | Balance sheet change% | | -21.4% |
18.7% |
-3.5% |
-5.2% |
3.7% |
-30.1% |
-73.4% |
0.0% |
|
 | Added value | | -193.6 |
442.0 |
216.1 |
139.0 |
856.6 |
434.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -117 |
-104 |
-104 |
-104 |
251 |
175 |
-644 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -26.5% |
26.2% |
18.5% |
8.7% |
32.8% |
16.3% |
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 % | | -10.6% |
26.6% |
11.4% |
8.7% |
50.4% |
24.9% |
0.0% |
0.0% |
|
 | ROI % | | -14.4% |
36.0% |
16.4% |
15.7% |
80.5% |
30.0% |
0.0% |
0.0% |
|
 | ROE % | | -17.4% |
32.4% |
9.8% |
8.0% |
58.1% |
13.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 62.2% |
72.7% |
65.6% |
44.7% |
78.3% |
76.9% |
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, % | | -103.5% |
-66.9% |
-180.7% |
-317.1% |
-4.3% |
25.2% |
0.0% |
0.0% |
|
 | Gearing % | | 20.5% |
0.2% |
0.5% |
0.3% |
1.7% |
11.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 33.8% |
32.2% |
860.4% |
1,215.6% |
589.4% |
209.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.2 |
3.7 |
2.9 |
1.0 |
6.6 |
2.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.3 |
3.7 |
2.9 |
1.8 |
6.7 |
2.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1.3 |
298.3 |
396.1 |
442.9 |
60.5 |
1.3 |
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 | | 759.0 |
1,246.2 |
1,112.5 |
728.8 |
1,199.2 |
377.9 |
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 | | -97 |
221 |
216 |
139 |
857 |
434 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -97 |
221 |
216 |
139 |
874 |
434 |
0 |
0 |
|
 | EBIT / employee | | -126 |
195 |
164 |
87 |
805 |
322 |
0 |
0 |
|
 | Net earnings / employee | | -105 |
190 |
124 |
78 |
628 |
162 |
0 |
0 |
|
|