|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.1% |
4.4% |
1.8% |
1.6% |
1.5% |
1.6% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 69 |
48 |
72 |
74 |
76 |
73 |
29 |
29 |
|
 | Credit rating | | A |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.2 |
0.0 |
6.2 |
32.2 |
95.2 |
29.2 |
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 | | 0.0 |
-0.1 |
-0.9 |
-5.4 |
1,885 |
-0.4 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-0.1 |
-0.9 |
-5.4 |
1,885 |
-0.4 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-0.1 |
-0.9 |
-5.4 |
1,885 |
-0.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 982.8 |
5,463.7 |
1,689.8 |
2,334.0 |
4,314.6 |
985.2 |
0.0 |
0.0 |
|
 | Net earnings | | 982.8 |
5,463.9 |
1,690.2 |
2,335.2 |
4,314.6 |
985.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 983 |
5,464 |
1,690 |
2,334 |
4,315 |
985 |
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 | | 3,893 |
9,356 |
11,047 |
13,382 |
17,696 |
18,681 |
7,881 |
7,881 |
|
 | Interest-bearing liabilities | | 3,735 |
4,959 |
6,712 |
5,438 |
8,621 |
2,124 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 8,175 |
15,069 |
18,659 |
21,789 |
27,373 |
22,295 |
7,881 |
7,881 |
|
|
 | Net Debt | | 3,735 |
4,959 |
6,712 |
5,438 |
8,621 |
2,124 |
-7,881 |
-7,881 |
|
|
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 | | 0.0 |
-0.1 |
-0.9 |
-5.4 |
1,885 |
-0.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-583.9% |
-479.6% |
0.0% |
0.0% |
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) | | 8,175 |
15,069 |
18,659 |
21,789 |
27,373 |
22,295 |
7,881 |
7,881 |
|
 | Balance sheet change% | | 52.1% |
84.3% |
23.8% |
16.8% |
25.6% |
-18.5% |
-64.7% |
0.0% |
|
 | Added value | | 0.0 |
-0.1 |
-0.9 |
-5.4 |
1,885.4 |
-0.4 |
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 | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 0.0% |
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 % | | 14.5% |
47.1% |
10.2% |
11.6% |
17.8% |
4.3% |
0.0% |
0.0% |
|
 | ROI % | | 15.1% |
49.9% |
10.8% |
12.8% |
19.3% |
4.5% |
0.0% |
0.0% |
|
 | ROE % | | 28.9% |
82.5% |
16.6% |
19.1% |
27.8% |
5.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 47.6% |
62.1% |
59.2% |
61.4% |
64.6% |
83.8% |
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% |
-3,620,014.6% |
-716,339.8% |
-100,120.1% |
457.2% |
-544,622.3% |
0.0% |
0.0% |
|
 | Gearing % | | 96.0% |
53.0% |
60.8% |
40.6% |
48.7% |
11.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.2% |
0.6% |
0.2% |
0.7% |
1.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.9 |
1.0 |
1.0 |
1.0 |
1.9 |
3.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.9 |
1.0 |
1.0 |
1.0 |
1.9 |
3.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.7 |
0.0 |
0.0 |
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 | | -606.5 |
231.8 |
145.9 |
128.6 |
8,560.2 |
8,512.8 |
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 |
|
|