|
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% |
10.3% |
3.4% |
2.8% |
3.2% |
3.7% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 72 |
25 |
53 |
58 |
55 |
50 |
20 |
20 |
|
 | Credit rating | | A |
BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.5 |
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 | | -6.3 |
-10.7 |
171 |
262 |
268 |
320 |
0.0 |
0.0 |
|
 | EBITDA | | -6.3 |
-10.7 |
171 |
262 |
268 |
320 |
0.0 |
0.0 |
|
 | EBIT | | -6.3 |
-10.7 |
106 |
180 |
178 |
222 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 225.2 |
379.3 |
61.8 |
313.8 |
90.2 |
71.9 |
0.0 |
0.0 |
|
 | Net earnings | | 225.2 |
379.3 |
43.3 |
230.5 |
53.5 |
36.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 230 |
379 |
61.8 |
314 |
90.2 |
71.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
4,507 |
4,458 |
4,786 |
4,874 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,910 |
2,181 |
2,075 |
2,165 |
2,019 |
1,938 |
1,813 |
1,813 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
3,176 |
3,141 |
3,087 |
3,046 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,918 |
2,188 |
5,392 |
5,606 |
5,335 |
5,157 |
1,813 |
1,813 |
|
|
 | Net Debt | | -220 |
-100 |
2,291 |
1,993 |
2,539 |
2,763 |
-1,813 |
-1,813 |
|
|
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 | | -6.3 |
-10.7 |
171 |
262 |
268 |
320 |
0.0 |
0.0 |
|
 | Gross profit growth | | 25.0% |
-70.7% |
0.0% |
53.4% |
2.1% |
19.6% |
-100.0% |
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) | | 1,918 |
2,188 |
5,392 |
5,606 |
5,335 |
5,157 |
1,813 |
1,813 |
|
 | Balance sheet change% | | 8.1% |
14.1% |
146.4% |
4.0% |
-4.8% |
-3.3% |
-64.9% |
0.0% |
|
 | Added value | | -6.3 |
-10.7 |
171.0 |
262.3 |
260.8 |
320.2 |
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 |
4,442 |
-131 |
238 |
-10 |
-4,874 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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% |
62.2% |
68.4% |
66.5% |
69.4% |
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 % | | 12.5% |
18.5% |
2.8% |
7.5% |
3.3% |
4.2% |
0.0% |
0.0% |
|
 | ROI % | | 12.5% |
18.6% |
2.9% |
7.8% |
3.4% |
4.4% |
0.0% |
0.0% |
|
 | ROE % | | 12.3% |
18.5% |
2.0% |
10.9% |
2.6% |
1.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.7% |
38.5% |
38.6% |
37.8% |
37.6% |
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, % | | 3,496.3% |
932.7% |
1,340.0% |
759.8% |
948.3% |
863.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
153.1% |
145.1% |
152.9% |
157.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
2.8% |
3.1% |
2.8% |
4.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 50.6 |
333.8 |
4.7 |
3.3 |
2.0 |
1.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 50.6 |
333.8 |
4.7 |
3.3 |
2.0 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 219.9 |
100.1 |
885.1 |
1,147.6 |
548.3 |
283.2 |
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) | | 214.5 |
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 | | 404.9 |
2,181.3 |
694.7 |
797.7 |
272.1 |
59.2 |
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 | | 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 |
|
|