|
1000.0
| Bankruptcy risk for industry | | 2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 1.9% |
2.1% |
5.9% |
1.7% |
5.4% |
2.5% |
20.6% |
20.3% |
|
| Credit score (0-100) | | 72 |
68 |
39 |
70 |
41 |
56 |
1 |
1 |
|
| Credit rating | | BBB |
BBB |
BB |
BBB |
BB |
BBB |
C |
C |
|
| Credit limit (kDKK) | | 1.8 |
0.3 |
0.0 |
2.4 |
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 | | 1,956 |
1,344 |
370 |
1,279 |
819 |
1,169 |
0.0 |
0.0 |
|
| EBITDA | | 959 |
300 |
-575 |
218 |
-249 |
79.7 |
0.0 |
0.0 |
|
| EBIT | | 959 |
295 |
-605 |
188 |
-279 |
50.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,143.4 |
332.0 |
-756.6 |
318.8 |
-267.4 |
-22.9 |
0.0 |
0.0 |
|
| Net earnings | | 891.1 |
257.8 |
-590.6 |
248.2 |
-208.6 |
-17.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,143 |
332 |
-757 |
319 |
-267 |
-22.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
132 |
103 |
73.2 |
43.9 |
14.6 |
0.0 |
0.0 |
|
| Shareholders equity total | | 4,039 |
2,726 |
1,995 |
2,081 |
1,872 |
1,000 |
270 |
270 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,897 |
3,609 |
2,390 |
2,546 |
2,302 |
1,476 |
270 |
270 |
|
|
| Net Debt | | -4,407 |
-3,033 |
-1,584 |
-1,670 |
-1,460 |
-556 |
-270 |
-270 |
|
|
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 | | 1,956 |
1,344 |
370 |
1,279 |
819 |
1,169 |
0.0 |
0.0 |
|
| Gross profit growth | | 7.3% |
-31.3% |
-72.5% |
245.4% |
-35.9% |
42.8% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
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) | | 4,897 |
3,609 |
2,390 |
2,546 |
2,302 |
1,476 |
270 |
270 |
|
| Balance sheet change% | | 27.6% |
-26.3% |
-33.8% |
6.5% |
-9.6% |
-35.9% |
-81.7% |
0.0% |
|
| Added value | | 958.5 |
300.1 |
-575.5 |
217.6 |
-249.3 |
79.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
127 |
-59 |
-59 |
-59 |
-59 |
-15 |
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 |
-1.0 |
1.0 |
-1.0 |
1.0 |
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 (%) | | 49.0% |
22.0% |
-163.3% |
14.7% |
-34.0% |
4.3% |
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 % | | 26.4% |
8.3% |
-16.0% |
13.3% |
-5.3% |
3.3% |
0.0% |
0.0% |
|
| ROI % | | 31.0% |
10.4% |
-20.1% |
15.6% |
-6.4% |
4.3% |
0.0% |
0.0% |
|
| ROE % | | 24.1% |
7.6% |
-25.0% |
12.2% |
-10.6% |
-1.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 82.5% |
75.6% |
83.5% |
81.7% |
81.3% |
67.8% |
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, % | | -459.7% |
-1,010.7% |
275.2% |
-767.5% |
585.6% |
-696.9% |
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 % | | 36.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.7 |
4.0 |
6.2 |
6.1 |
5.1 |
2.9 |
0.0 |
0.0 |
|
| Current Ratio | | 5.7 |
4.0 |
6.2 |
6.1 |
5.1 |
2.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,406.8 |
3,032.8 |
1,583.6 |
1,669.7 |
1,460.1 |
555.8 |
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 | | 3,991.6 |
2,569.7 |
1,831.6 |
2,007.5 |
1,760.3 |
917.5 |
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 | | 479 |
150 |
-288 |
109 |
-125 |
40 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 479 |
150 |
-288 |
109 |
-125 |
40 |
0 |
0 |
|
| EBIT / employee | | 479 |
148 |
-302 |
94 |
-139 |
25 |
0 |
0 |
|
| Net earnings / employee | | 446 |
129 |
-295 |
124 |
-104 |
-9 |
0 |
0 |
|
|