|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.2% |
0.8% |
0.7% |
0.5% |
0.6% |
1.0% |
8.8% |
8.8% |
|
 | Credit score (0-100) | | 84 |
92 |
96 |
99 |
97 |
85 |
28 |
28 |
|
 | Credit rating | | A |
AA |
AA |
AAA |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 119.1 |
407.3 |
513.2 |
701.4 |
718.8 |
430.5 |
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 | | -7.3 |
-7.3 |
-6.3 |
-6.9 |
-7.3 |
-7.5 |
0.0 |
0.0 |
|
 | EBITDA | | -7.3 |
-7.3 |
-6.3 |
-6.9 |
-7.3 |
-7.5 |
0.0 |
0.0 |
|
 | EBIT | | -7.3 |
-7.3 |
-6.3 |
-6.9 |
-7.3 |
-7.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 224.4 |
466.7 |
470.1 |
1,742.3 |
487.3 |
187.1 |
0.0 |
0.0 |
|
 | Net earnings | | 226.0 |
468.3 |
471.4 |
1,743.5 |
489.1 |
190.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 224 |
467 |
470 |
1,742 |
487 |
187 |
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 | | 4,731 |
5,091 |
5,452 |
7,083 |
7,457 |
7,530 |
5,341 |
5,341 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
6.7 |
52.6 |
363 |
595 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,798 |
5,217 |
5,590 |
7,523 |
7,993 |
8,136 |
5,341 |
5,341 |
|
|
 | Net Debt | | 0.0 |
0.0 |
6.7 |
52.6 |
363 |
595 |
-5,341 |
-5,341 |
|
|
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 | | -7.3 |
-7.3 |
-6.3 |
-6.9 |
-7.3 |
-7.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -0.9% |
-0.0% |
14.5% |
-10.0% |
-5.5% |
-3.4% |
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) | | 4,798 |
5,217 |
5,590 |
7,523 |
7,993 |
8,136 |
5,341 |
5,341 |
|
 | Balance sheet change% | | 3.8% |
8.7% |
7.2% |
34.6% |
6.2% |
1.8% |
-34.4% |
0.0% |
|
 | Added value | | -7.3 |
-7.3 |
-6.3 |
-6.9 |
-7.3 |
-7.5 |
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 % | | 4.8% |
9.3% |
8.7% |
26.6% |
6.4% |
2.5% |
0.0% |
0.0% |
|
 | ROI % | | 4.8% |
9.5% |
8.9% |
27.7% |
6.6% |
2.5% |
0.0% |
0.0% |
|
 | ROE % | | 4.8% |
9.5% |
8.9% |
27.8% |
6.7% |
2.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.6% |
97.6% |
97.5% |
94.1% |
93.3% |
92.5% |
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, % | | 0.0% |
0.0% |
-107.4% |
-765.4% |
-5,012.0% |
-7,931.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.1% |
0.7% |
4.9% |
7.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.8% |
0.0% |
22.1% |
1.1% |
3.2% |
3.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.8 |
1.4 |
1.3 |
1.1 |
0.8 |
0.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.8 |
1.4 |
1.3 |
1.1 |
0.8 |
0.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 52.3 |
46.6 |
42.3 |
38.0 |
-83.5 |
-211.7 |
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 |
|
|