|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.3% |
0.8% |
1.1% |
2.4% |
0.7% |
1.2% |
7.6% |
7.6% |
|
 | Credit score (0-100) | | 82 |
92 |
83 |
62 |
95 |
80 |
32 |
32 |
|
 | Credit rating | | A |
AA |
A |
BBB |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 428.7 |
2,284.7 |
1,121.6 |
0.3 |
3,676.6 |
1,042.0 |
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 | | -3.3 |
-1.8 |
-1.8 |
-2.4 |
-19.5 |
-20.5 |
0.0 |
0.0 |
|
 | EBITDA | | -1.3 |
-1.8 |
-1.8 |
-2.4 |
-19.5 |
-20.5 |
0.0 |
0.0 |
|
 | EBIT | | -1.3 |
-1.8 |
-1.8 |
-2.4 |
-19.5 |
-20.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 280.0 |
3,002.6 |
12,962.1 |
-1,425.0 |
5,841.7 |
8,457.1 |
0.0 |
0.0 |
|
 | Net earnings | | 193.9 |
2,850.6 |
12,827.7 |
-1,577.4 |
5,540.4 |
8,369.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 282 |
3,003 |
12,962 |
-1,425 |
5,842 |
8,457 |
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 | | 25,542 |
28,284 |
36,112 |
34,422 |
39,848 |
46,599 |
46,549 |
46,549 |
|
 | Interest-bearing liabilities | | 68.6 |
70.6 |
72.7 |
204 |
210 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 25,629 |
28,526 |
36,473 |
34,785 |
42,360 |
50,407 |
46,549 |
46,549 |
|
|
 | Net Debt | | 68.6 |
70.6 |
72.7 |
204 |
210 |
0.0 |
-46,549 |
-46,549 |
|
|
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 | | -3.3 |
-1.8 |
-1.8 |
-2.4 |
-19.5 |
-20.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
46.2% |
0.0% |
-35.7% |
-721.1% |
-5.0% |
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) | | 25,629 |
28,526 |
36,473 |
34,785 |
42,360 |
50,407 |
46,549 |
46,549 |
|
 | Balance sheet change% | | 0.0% |
11.3% |
27.9% |
-4.6% |
21.8% |
19.0% |
-7.7% |
0.0% |
|
 | Added value | | -1.3 |
-1.8 |
-1.8 |
-2.4 |
-19.5 |
-20.5 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 38.5% |
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 % | | 1.5% |
11.1% |
39.9% |
-4.0% |
15.3% |
18.5% |
0.0% |
0.0% |
|
 | ROI % | | 1.5% |
11.1% |
40.2% |
-4.0% |
15.8% |
19.8% |
0.0% |
0.0% |
|
 | ROE % | | 0.8% |
10.6% |
39.8% |
-4.5% |
14.9% |
19.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
99.2% |
99.0% |
99.0% |
94.1% |
92.4% |
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, % | | -5,486.6% |
-4,036.3% |
-4,157.0% |
-8,604.1% |
-1,079.3% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.3% |
0.2% |
0.2% |
0.6% |
0.5% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 325.8% |
2.9% |
2.9% |
1.7% |
31.8% |
96.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 266.3 |
98.8 |
0.0 |
0.0 |
12.6 |
11.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 266.3 |
98.8 |
0.0 |
0.0 |
12.6 |
11.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
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 |
338.9 |
268.9 |
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 | | 23,198.5 |
23,629.4 |
-361.0 |
-363.8 |
29,137.1 |
38,740.2 |
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 |
|
|