|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 7.0% |
4.4% |
5.9% |
5.7% |
5.3% |
4.8% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 36 |
48 |
39 |
39 |
42 |
44 |
24 |
24 |
|
 | Credit rating | | BBB |
BBB |
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 | | -30.3 |
-30.3 |
-29.0 |
-26.1 |
-22.6 |
-12.8 |
0.0 |
0.0 |
|
 | EBITDA | | -30.3 |
-30.3 |
-29.0 |
-26.1 |
-22.6 |
-12.8 |
0.0 |
0.0 |
|
 | EBIT | | -30.3 |
-30.3 |
-29.0 |
-26.1 |
-22.6 |
-12.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 63.6 |
-54.2 |
291.3 |
-31.3 |
-123.0 |
173.0 |
0.0 |
0.0 |
|
 | Net earnings | | 50.9 |
-54.2 |
239.1 |
-31.3 |
-123.0 |
168.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 63.6 |
-54.2 |
291 |
-31.3 |
-123 |
173 |
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 | | 2,280 |
2,118 |
2,246 |
2,102 |
1,865 |
1,916 |
1,669 |
1,669 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
2.1 |
14.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,294 |
2,132 |
2,306 |
2,158 |
1,881 |
1,945 |
1,669 |
1,669 |
|
|
 | Net Debt | | -2,293 |
-2,125 |
-2,306 |
-2,158 |
-1,875 |
-1,930 |
-1,669 |
-1,669 |
|
|
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 | | -30.3 |
-30.3 |
-29.0 |
-26.1 |
-22.6 |
-12.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -14.5% |
0.3% |
4.1% |
9.9% |
13.4% |
43.7% |
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) | | 2,294 |
2,132 |
2,306 |
2,158 |
1,881 |
1,945 |
1,669 |
1,669 |
|
 | Balance sheet change% | | -2.3% |
-7.1% |
8.1% |
-6.4% |
-12.8% |
3.4% |
-14.2% |
0.0% |
|
 | Added value | | -30.3 |
-30.3 |
-29.0 |
-26.1 |
-22.6 |
-12.8 |
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 % | | 2.7% |
0.5% |
13.1% |
-0.7% |
-1.1% |
9.0% |
0.0% |
0.0% |
|
 | ROI % | | 2.8% |
0.5% |
13.3% |
-0.7% |
-1.1% |
9.1% |
0.0% |
0.0% |
|
 | ROE % | | 2.2% |
-2.5% |
11.0% |
-1.4% |
-6.2% |
8.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.4% |
99.3% |
97.4% |
97.4% |
99.1% |
98.5% |
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, % | | 7,559.2% |
7,021.0% |
7,941.8% |
8,255.8% |
8,279.0% |
15,137.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
0.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
9,559.2% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 161.0 |
149.6 |
39.0 |
38.2 |
115.1 |
66.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 161.0 |
149.6 |
39.0 |
38.2 |
115.1 |
66.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,293.5 |
2,124.8 |
2,305.5 |
2,158.5 |
1,877.3 |
1,945.2 |
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) | | 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 | | -5.1 |
14.3 |
-39.8 |
-36.3 |
-4.6 |
2.6 |
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 |
|
|