|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 15.6% |
11.4% |
5.9% |
5.0% |
6.8% |
4.6% |
9.3% |
9.1% |
|
 | Credit score (0-100) | | 13 |
21 |
38 |
43 |
34 |
46 |
26 |
27 |
|
 | Credit rating | | BB |
BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
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 | | 6,112 |
5,997 |
10,591 |
6,901 |
5,157 |
5,776 |
0.0 |
0.0 |
|
 | EBITDA | | 356 |
883 |
3,866 |
415 |
-271 |
547 |
0.0 |
0.0 |
|
 | EBIT | | 253 |
762 |
3,707 |
190 |
-436 |
407 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 230.5 |
735.5 |
3,662.2 |
166.4 |
-440.7 |
402.9 |
0.0 |
0.0 |
|
 | Net earnings | | 177.1 |
566.3 |
2,826.9 |
124.9 |
-381.9 |
308.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 230 |
735 |
3,662 |
166 |
-441 |
403 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 344 |
323 |
548 |
498 |
338 |
203 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 476 |
1,042 |
3,119 |
1,244 |
862 |
1,170 |
805 |
805 |
|
 | Interest-bearing liabilities | | 214 |
0.0 |
0.0 |
581 |
518 |
205 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,900 |
4,024 |
5,642 |
2,989 |
2,414 |
2,656 |
805 |
805 |
|
|
 | Net Debt | | -114 |
-1,577 |
-2,009 |
-84.1 |
516 |
203 |
-791 |
-791 |
|
|
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 | | 6,112 |
5,997 |
10,591 |
6,901 |
5,157 |
5,776 |
0.0 |
0.0 |
|
 | Gross profit growth | | 15.5% |
-1.9% |
76.6% |
-34.8% |
-25.3% |
12.0% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
6 |
6 |
7 |
6 |
5 |
0 |
0 |
|
 | Employee growth % | | 50.0% |
0.0% |
0.0% |
16.7% |
-14.3% |
-16.7% |
-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) | | 2,900 |
4,024 |
5,642 |
2,989 |
2,414 |
2,656 |
805 |
805 |
|
 | Balance sheet change% | | -5.8% |
38.8% |
40.2% |
-47.0% |
-19.2% |
10.1% |
-69.7% |
0.0% |
|
 | Added value | | 356.4 |
882.8 |
3,866.4 |
414.6 |
-211.6 |
547.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -166 |
-148 |
61 |
-280 |
-331 |
-280 |
-203 |
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 |
-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 (%) | | 4.1% |
12.7% |
35.0% |
2.7% |
-8.5% |
7.0% |
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 % | | 8.5% |
22.0% |
76.8% |
4.4% |
-16.1% |
16.1% |
0.0% |
0.0% |
|
 | ROI % | | 22.0% |
76.4% |
170.3% |
7.7% |
-27.2% |
29.6% |
0.0% |
0.0% |
|
 | ROE % | | 17.9% |
74.6% |
135.9% |
5.7% |
-36.3% |
30.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 16.4% |
25.9% |
55.3% |
41.6% |
35.7% |
44.1% |
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, % | | -32.1% |
-178.6% |
-52.0% |
-20.3% |
-190.6% |
37.2% |
0.0% |
0.0% |
|
 | Gearing % | | 45.1% |
0.0% |
0.0% |
46.7% |
60.1% |
17.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 18.8% |
24.7% |
0.0% |
8.0% |
0.8% |
1.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.0 |
1.2 |
1.9 |
1.3 |
1.0 |
1.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
1.2 |
1.9 |
1.3 |
1.0 |
1.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 328.8 |
1,576.7 |
2,009.0 |
664.7 |
2.1 |
1.9 |
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 | | -28.1 |
677.6 |
2,344.1 |
499.9 |
-69.9 |
282.2 |
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 | | 59 |
147 |
644 |
59 |
-35 |
109 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 59 |
147 |
644 |
59 |
-45 |
109 |
0 |
0 |
|
 | EBIT / employee | | 42 |
127 |
618 |
27 |
-73 |
81 |
0 |
0 |
|
 | Net earnings / employee | | 30 |
94 |
471 |
18 |
-64 |
62 |
0 |
0 |
|
|