|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 3.8% |
2.6% |
1.8% |
2.6% |
2.8% |
2.4% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 53 |
62 |
72 |
60 |
59 |
62 |
27 |
27 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
3.7 |
0.0 |
0.0 |
0.0 |
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 | | -12.8 |
-25.7 |
-35.1 |
-41.1 |
-38.5 |
-35.5 |
0.0 |
0.0 |
|
 | EBITDA | | -12.8 |
-25.7 |
-35.1 |
-41.1 |
-38.5 |
-35.5 |
0.0 |
0.0 |
|
 | EBIT | | -12.8 |
-25.7 |
-35.1 |
-41.1 |
-38.5 |
-35.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 344.1 |
-573.2 |
2,297.2 |
637.7 |
-724.9 |
956.9 |
0.0 |
0.0 |
|
 | Net earnings | | 268.7 |
-447.1 |
1,788.1 |
497.0 |
-566.6 |
746.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 344 |
-573 |
2,297 |
638 |
-725 |
957 |
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 | | 5,892 |
5,245 |
6,933 |
7,230 |
6,463 |
6,860 |
5,660 |
5,660 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,955 |
5,257 |
7,345 |
7,396 |
6,501 |
6,872 |
5,660 |
5,660 |
|
|
 | Net Debt | | -5,955 |
-5,031 |
-7,343 |
-7,393 |
-6,232 |
-6,796 |
-5,660 |
-5,660 |
|
|
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 | | -12.8 |
-25.7 |
-35.1 |
-41.1 |
-38.5 |
-35.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 46.3% |
-101.3% |
-36.7% |
-17.0% |
6.3% |
7.6% |
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) | | 5,955 |
5,257 |
7,345 |
7,396 |
6,501 |
6,872 |
5,660 |
5,660 |
|
 | Balance sheet change% | | 3.7% |
-11.7% |
39.7% |
0.7% |
-12.1% |
5.7% |
-17.6% |
0.0% |
|
 | Added value | | -12.8 |
-25.7 |
-35.1 |
-41.1 |
-38.5 |
-35.5 |
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 % | | 5.9% |
-0.5% |
36.7% |
8.7% |
-0.6% |
14.3% |
0.0% |
0.0% |
|
 | ROI % | | 5.9% |
-0.5% |
38.0% |
9.1% |
-0.6% |
14.4% |
0.0% |
0.0% |
|
 | ROE % | | 4.6% |
-8.0% |
29.4% |
7.0% |
-8.3% |
11.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.9% |
99.8% |
94.4% |
97.8% |
99.4% |
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, % | | 46,679.1% |
19,595.7% |
20,926.9% |
18,005.6% |
16,203.4% |
19,118.2% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 94.3 |
420.5 |
17.8 |
44.6 |
171.8 |
533.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 94.3 |
420.5 |
17.8 |
44.6 |
171.8 |
533.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,954.9 |
5,031.0 |
7,343.0 |
7,393.5 |
6,231.7 |
6,795.6 |
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 | | -14.0 |
218.5 |
-399.9 |
-79.3 |
245.5 |
68.3 |
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 |
|
|