|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.9% |
1.9% |
2.0% |
5.0% |
2.5% |
2.8% |
10.6% |
10.6% |
|
 | Credit score (0-100) | | 72 |
70 |
68 |
43 |
61 |
59 |
23 |
23 |
|
 | Credit rating | | A |
A |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 2.5 |
1.6 |
1.3 |
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 | | -27.4 |
-30.4 |
-26.0 |
-21.9 |
-22.2 |
-22.0 |
0.0 |
0.0 |
|
 | EBITDA | | -27.4 |
-30.4 |
-26.0 |
-21.9 |
-22.2 |
-22.0 |
0.0 |
0.0 |
|
 | EBIT | | -27.4 |
-30.4 |
-26.0 |
-21.9 |
-22.2 |
-22.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,110.2 |
403.4 |
897.7 |
-906.5 |
397.4 |
431.0 |
0.0 |
0.0 |
|
 | Net earnings | | 955.8 |
314.7 |
700.2 |
-906.5 |
397.4 |
431.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,110 |
403 |
898 |
-907 |
397 |
431 |
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 | | 7,368 |
7,627 |
7,411 |
5,487 |
5,335 |
5,086 |
4,961 |
4,961 |
|
 | Interest-bearing liabilities | | 507 |
18.6 |
31.0 |
6.0 |
10.4 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,882 |
7,653 |
7,449 |
5,500 |
5,352 |
5,092 |
4,961 |
4,961 |
|
|
 | Net Debt | | 483 |
7.0 |
-5.6 |
-5.9 |
-48.2 |
-34.2 |
-4,961 |
-4,961 |
|
|
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 | | -27.4 |
-30.4 |
-26.0 |
-21.9 |
-22.2 |
-22.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -0.1% |
-10.8% |
14.3% |
15.7% |
-1.1% |
0.7% |
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) | | 7,882 |
7,653 |
7,449 |
5,500 |
5,352 |
5,092 |
4,961 |
4,961 |
|
 | Balance sheet change% | | -9.0% |
-2.9% |
-2.7% |
-26.2% |
-2.7% |
-4.8% |
-2.6% |
0.0% |
|
 | Added value | | -27.4 |
-30.4 |
-26.0 |
-21.9 |
-22.2 |
-22.0 |
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 % | | 13.8% |
5.3% |
11.9% |
3.5% |
7.3% |
8.3% |
0.0% |
0.0% |
|
 | ROI % | | 13.8% |
5.4% |
11.9% |
3.5% |
7.4% |
8.3% |
0.0% |
0.0% |
|
 | ROE % | | 13.8% |
4.2% |
9.3% |
-14.1% |
7.3% |
8.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 93.5% |
99.7% |
99.5% |
99.8% |
99.7% |
99.9% |
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, % | | -1,761.5% |
-22.9% |
21.4% |
27.0% |
217.2% |
155.3% |
0.0% |
0.0% |
|
 | Gearing % | | 6.9% |
0.2% |
0.4% |
0.1% |
0.2% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.4% |
4.5% |
3.9% |
6,117.3% |
12.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
5.7 |
1.7 |
6.0 |
10.3 |
10.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
5.7 |
1.7 |
6.0 |
10.3 |
10.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 23.7 |
11.6 |
36.5 |
11.9 |
58.6 |
34.2 |
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) | | 91.5 |
82.6 |
96.3 |
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 | | -429.7 |
121.0 |
26.5 |
65.0 |
160.8 |
61.9 |
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 |
|
|