|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.3% |
1.9% |
1.0% |
1.8% |
0.6% |
1.5% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 66 |
71 |
85 |
70 |
97 |
75 |
26 |
26 |
|
 | Credit rating | | BBB |
A |
A |
A |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.6 |
160.4 |
1.2 |
419.8 |
20.6 |
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 | | -2.0 |
-2.0 |
-2.0 |
-2.0 |
-2.9 |
-5.3 |
0.0 |
0.0 |
|
 | EBITDA | | -2.0 |
-2.0 |
-2.0 |
-2.0 |
-2.9 |
-5.3 |
0.0 |
0.0 |
|
 | EBIT | | -2.0 |
-2.0 |
-2.0 |
-2.0 |
-2.9 |
-5.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -9.1 |
36.9 |
298.7 |
10.0 |
1,039.0 |
118.4 |
0.0 |
0.0 |
|
 | Net earnings | | -9.1 |
36.9 |
298.7 |
10.0 |
1,039.0 |
98.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -9.1 |
36.9 |
299 |
10.0 |
1,039 |
118 |
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 | | 3,021 |
3,058 |
3,356 |
3,310 |
4,292 |
4,331 |
3,652 |
3,652 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
1.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,023 |
3,060 |
3,359 |
3,312 |
4,296 |
4,356 |
3,652 |
3,652 |
|
|
 | Net Debt | | 0.0 |
0.0 |
1.3 |
0.0 |
-183 |
-3,742 |
-3,652 |
-3,652 |
|
|
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 | | -2.0 |
-2.0 |
-2.0 |
-2.0 |
-2.9 |
-5.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 15.8% |
0.0% |
0.0% |
0.0% |
-46.2% |
-80.2% |
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) | | 3,023 |
3,060 |
3,359 |
3,312 |
4,296 |
4,356 |
3,652 |
3,652 |
|
 | Balance sheet change% | | -0.3% |
1.2% |
9.8% |
-1.4% |
29.7% |
1.4% |
-16.2% |
0.0% |
|
 | Added value | | -2.0 |
-2.0 |
-2.0 |
-2.0 |
-2.9 |
-5.3 |
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 % | | -0.3% |
1.2% |
9.3% |
0.3% |
27.3% |
2.7% |
0.0% |
0.0% |
|
 | ROI % | | -0.3% |
1.2% |
9.3% |
0.3% |
27.3% |
2.8% |
0.0% |
0.0% |
|
 | ROE % | | -0.3% |
1.2% |
9.3% |
0.3% |
27.3% |
2.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.9% |
99.9% |
99.9% |
99.9% |
99.4% |
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, % | | 0.0% |
0.0% |
-62.8% |
0.0% |
6,251.4% |
71,039.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.4 |
0.4 |
0.0 |
20.1 |
39.7 |
152.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.4 |
0.4 |
0.0 |
20.1 |
39.7 |
152.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
182.7 |
3,742.4 |
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 | | 0.7 |
-1.3 |
-2.0 |
38.2 |
178.1 |
3,717.8 |
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 |
|
|