|
1000.0
 | Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 2.4% |
4.3% |
1.3% |
2.6% |
1.9% |
1.6% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 65 |
49 |
80 |
60 |
70 |
73 |
30 |
30 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
124.4 |
0.0 |
2.1 |
13.7 |
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 | | -10.7 |
-10.5 |
-11.8 |
-9.4 |
-9.4 |
-10.8 |
0.0 |
0.0 |
|
 | EBITDA | | -10.7 |
-10.5 |
-11.8 |
-9.4 |
-9.4 |
-10.8 |
0.0 |
0.0 |
|
 | EBIT | | -10.7 |
-10.5 |
-11.8 |
-9.4 |
-9.4 |
-10.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 322.6 |
51.2 |
1,581.8 |
-3.6 |
-267.6 |
619.0 |
0.0 |
0.0 |
|
 | Net earnings | | 251.6 |
40.0 |
1,233.9 |
-3.6 |
-267.6 |
542.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 323 |
51.2 |
1,582 |
-3.6 |
-268 |
619 |
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 | | 5,668 |
5,600 |
6,723 |
6,607 |
6,225 |
6,649 |
6,402 |
6,402 |
|
 | Interest-bearing liabilities | | 20.2 |
0.0 |
83.9 |
172 |
266 |
378 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,688 |
5,600 |
7,076 |
6,779 |
6,491 |
7,028 |
6,402 |
6,402 |
|
|
 | Net Debt | | -5,595 |
-5,567 |
-6,992 |
-6,450 |
-6,002 |
-6,558 |
-6,402 |
-6,402 |
|
|
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 | | -10.7 |
-10.5 |
-11.8 |
-9.4 |
-9.4 |
-10.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 44.1% |
1.9% |
-12.5% |
20.7% |
0.0% |
-15.1% |
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) | | 5,688 |
5,600 |
7,076 |
6,779 |
6,491 |
7,028 |
6,402 |
6,402 |
|
 | Balance sheet change% | | -0.8% |
-1.6% |
26.4% |
-4.2% |
-4.2% |
8.3% |
-8.9% |
0.0% |
|
 | Added value | | -10.7 |
-10.5 |
-11.8 |
-9.4 |
-9.4 |
-10.8 |
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 % | | 5.8% |
3.3% |
25.2% |
8.0% |
6.6% |
9.5% |
0.0% |
0.0% |
|
 | ROI % | | 5.8% |
3.3% |
25.7% |
8.1% |
6.6% |
9.5% |
0.0% |
0.0% |
|
 | ROE % | | 4.5% |
0.7% |
20.0% |
-0.1% |
-4.2% |
8.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
100.0% |
95.0% |
97.5% |
95.9% |
94.6% |
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, % | | 52,225.9% |
52,992.2% |
59,162.6% |
68,805.1% |
64,024.2% |
60,764.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.4% |
0.0% |
1.2% |
2.6% |
4.3% |
5.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.9% |
1,365.3% |
35.5% |
433.5% |
323.1% |
8.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 282.1 |
0.0 |
20.0 |
39.3 |
24.4 |
18.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 282.1 |
0.0 |
20.0 |
39.3 |
24.4 |
18.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,615.1 |
5,567.4 |
7,076.3 |
6,622.9 |
6,268.5 |
6,935.9 |
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 | | 837.7 |
1,623.8 |
1,359.3 |
1,777.5 |
2,203.5 |
2,208.4 |
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 |
|
|