|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 2.9% |
4.6% |
4.5% |
1.6% |
6.8% |
4.8% |
8.9% |
8.9% |
|
 | Credit score (0-100) | | 60 |
47 |
46 |
74 |
34 |
44 |
28 |
28 |
|
 | Credit rating | | BBB |
BBB |
BBB |
A |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
10.6 |
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 | | 584 |
9 |
441 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 573 |
-2.0 |
430 |
-11.5 |
-11.3 |
-50.2 |
0.0 |
0.0 |
|
 | EBITDA | | 573 |
-2.0 |
430 |
-11.5 |
-11.3 |
-50.2 |
0.0 |
0.0 |
|
 | EBIT | | 573 |
-2.0 |
430 |
-11.5 |
-11.3 |
-50.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 545.4 |
-13.1 |
426.8 |
3,363.2 |
-323.1 |
1.2 |
0.0 |
0.0 |
|
 | Net earnings | | 557.5 |
-14.2 |
429.7 |
3,350.2 |
-336.9 |
-2.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 545 |
-13.1 |
427 |
3,363 |
-323 |
1.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
228 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 373 |
305 |
680 |
3,973 |
3,489 |
3,518 |
3,393 |
3,393 |
|
 | Interest-bearing liabilities | | 298 |
58.4 |
245 |
1,412 |
174 |
200 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,052 |
370 |
931 |
5,392 |
4,313 |
3,817 |
3,393 |
3,393 |
|
|
 | Net Debt | | 267 |
22.3 |
208 |
1,389 |
-207 |
128 |
-3,393 |
-3,393 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 584 |
9 |
441 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -49,412.7% |
-98.5% |
5,039.1% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 573 |
-2.0 |
430 |
-11.5 |
-11.3 |
-50.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | 289.0% |
0.0% |
0.0% |
0.0% |
1.3% |
-344.1% |
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) | | 1,052 |
370 |
931 |
5,392 |
4,313 |
3,817 |
3,393 |
3,393 |
|
 | Balance sheet change% | | -74.2% |
-64.8% |
151.7% |
479.1% |
-20.0% |
-11.5% |
-11.1% |
0.0% |
|
 | Added value | | 573.5 |
-2.0 |
429.7 |
-11.5 |
-11.3 |
-50.2 |
0.0 |
0.0 |
|
 | Added value % | | 98.2% |
-23.1% |
97.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 5,803 |
-2,902 |
0 |
0 |
0 |
228 |
-228 |
0 |
|
|
 | Net sales trend | | -1.0 |
-2.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 98.2% |
-23.1% |
97.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 98.2% |
-23.1% |
97.4% |
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 % | | 95.5% |
-165.2% |
97.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 95.5% |
-165.2% |
97.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 93.4% |
-153.2% |
96.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 22.4% |
1.4% |
66.7% |
106.4% |
-6.5% |
0.6% |
0.0% |
0.0% |
|
 | ROI % | | 25.5% |
1.9% |
67.3% |
106.6% |
-7.0% |
0.7% |
0.0% |
0.0% |
|
 | ROE % | | 30.2% |
-4.2% |
87.2% |
144.0% |
-9.0% |
-0.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 35.5% |
82.5% |
73.0% |
73.7% |
80.9% |
92.2% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 116.3% |
753.6% |
57.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 111.0% |
333.2% |
48.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 46.5% |
-1,128.6% |
48.4% |
-12,124.3% |
1,829.6% |
-254.5% |
0.0% |
0.0% |
|
 | Gearing % | | 79.7% |
19.1% |
36.1% |
35.5% |
5.0% |
5.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 18.9% |
12.8% |
4.4% |
0.1% |
0.8% |
13.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
1.7 |
0.2 |
0.2 |
5.2 |
13.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.6 |
1.7 |
0.2 |
0.2 |
5.2 |
13.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 30.9 |
36.1 |
37.2 |
23.4 |
381.0 |
71.7 |
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 % | | 68.7% |
1,280.5% |
11.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -278.0 |
45.2 |
-202.2 |
-1,198.7 |
3,437.1 |
3,175.6 |
0.0 |
0.0 |
|
 | Net working capital % | | -47.6% |
526.9% |
-45.8% |
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 |
|
|