|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 3.3% |
2.7% |
1.5% |
1.9% |
1.6% |
2.0% |
9.5% |
9.4% |
|
 | Credit score (0-100) | | 56 |
60 |
75 |
69 |
73 |
69 |
26 |
26 |
|
 | Credit rating | | BBB |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | -0.0 |
-0.0 |
16.9 |
0.8 |
6.4 |
0.5 |
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 | | 1,095 |
1,122 |
1,150 |
512 |
826 |
818 |
0.0 |
0.0 |
|
 | EBITDA | | 1,095 |
1,122 |
1,150 |
512 |
826 |
818 |
0.0 |
0.0 |
|
 | EBIT | | 792 |
1,022 |
914 |
271 |
581 |
571 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 500.2 |
761.2 |
736.4 |
116.8 |
904.6 |
224.5 |
0.0 |
0.0 |
|
 | Net earnings | | 494.4 |
680.3 |
569.5 |
307.9 |
970.7 |
279.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 500 |
761 |
736 |
117 |
905 |
224 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 9,200 |
9,100 |
9,242 |
9,202 |
9,057 |
8,860 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -6,910 |
-6,229 |
3,488 |
2,796 |
3,267 |
3,546 |
3,466 |
3,466 |
|
 | Interest-bearing liabilities | | 17,006 |
16,006 |
5,337 |
6,408 |
5,681 |
5,402 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,226 |
10,262 |
9,399 |
9,247 |
9,079 |
9,042 |
3,466 |
3,466 |
|
|
 | Net Debt | | 16,137 |
15,000 |
5,337 |
6,408 |
5,681 |
5,402 |
-3,466 |
-3,466 |
|
|
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 | | 1,095 |
1,122 |
1,150 |
512 |
826 |
818 |
0.0 |
0.0 |
|
 | Gross profit growth | | -29.4% |
2.4% |
2.5% |
-55.5% |
61.4% |
-0.9% |
-100.0% |
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) | | 10,226 |
10,262 |
9,399 |
9,247 |
9,079 |
9,042 |
3,466 |
3,466 |
|
 | Balance sheet change% | | -1.3% |
0.4% |
-8.4% |
-1.6% |
-1.8% |
-0.4% |
-61.7% |
0.0% |
|
 | Added value | | 791.7 |
1,021.6 |
1,150.1 |
511.5 |
821.2 |
818.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
-100 |
-94 |
-281 |
-390 |
-444 |
-8,860 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 72.3% |
91.1% |
79.4% |
53.0% |
70.3% |
69.8% |
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 % | | 4.6% |
6.1% |
7.1% |
2.9% |
12.6% |
6.3% |
0.0% |
0.0% |
|
 | ROI % | | 4.7% |
6.2% |
7.3% |
3.0% |
12.7% |
6.4% |
0.0% |
0.0% |
|
 | ROE % | | 4.8% |
6.6% |
8.3% |
9.8% |
32.0% |
8.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -40.3% |
-37.8% |
37.1% |
30.2% |
36.0% |
39.2% |
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, % | | 1,473.8% |
1,337.3% |
464.0% |
1,252.7% |
688.1% |
660.1% |
0.0% |
0.0% |
|
 | Gearing % | | -246.1% |
-256.9% |
153.0% |
229.2% |
173.9% |
152.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.8% |
1.6% |
1.7% |
2.6% |
4.1% |
6.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 7.1 |
0.1 |
0.1 |
0.0 |
0.0 |
0.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 7.1 |
0.1 |
0.1 |
0.0 |
0.0 |
0.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 869.5 |
1,006.1 |
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 | | 880.7 |
-15,329.4 |
-1,424.4 |
-2,488.3 |
-999.3 |
-763.7 |
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 |
|
|