|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.9% |
0.8% |
0.7% |
1.6% |
1.3% |
1.0% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 89 |
93 |
94 |
74 |
79 |
85 |
27 |
27 |
|
 | Credit rating | | A |
AA |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 653.7 |
603.4 |
554.5 |
13.1 |
64.9 |
357.5 |
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 | | 51.4 |
40.7 |
826 |
-40.3 |
-38.8 |
-11.8 |
0.0 |
0.0 |
|
 | EBITDA | | -62.6 |
-98.3 |
696 |
-170 |
-169 |
-149 |
0.0 |
0.0 |
|
 | EBIT | | -166 |
-98.3 |
696 |
-148 |
-174 |
-345 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 613.8 |
924.0 |
1,797.1 |
-225.2 |
259.0 |
481.9 |
0.0 |
0.0 |
|
 | Net earnings | | 478.7 |
720.7 |
1,529.1 |
-175.6 |
202.1 |
375.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 614 |
924 |
1,797 |
-225 |
259 |
482 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,504 |
3,504 |
2,439 |
2,461 |
2,455 |
2,259 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,204 |
7,092 |
5,621 |
5,445 |
5,648 |
6,023 |
5,823 |
5,823 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
3.8 |
0.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,643 |
7,684 |
6,252 |
5,834 |
6,092 |
6,539 |
5,823 |
5,823 |
|
|
 | Net Debt | | -6,976 |
-4,151 |
-3,712 |
-3,301 |
-3,575 |
-4,245 |
-5,823 |
-5,823 |
|
|
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 | | 51.4 |
40.7 |
826 |
-40.3 |
-38.8 |
-11.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -49.4% |
-20.8% |
1,927.3% |
0.0% |
3.6% |
69.7% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,643 |
7,684 |
6,252 |
5,834 |
6,092 |
6,539 |
5,823 |
5,823 |
|
 | Balance sheet change% | | 0.7% |
-27.8% |
-18.6% |
-6.7% |
4.4% |
7.3% |
-10.9% |
0.0% |
|
 | Added value | | -62.6 |
-98.3 |
695.8 |
-148.2 |
-174.4 |
-344.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -246 |
0 |
646 |
-1,689 |
-6 |
-196 |
-2,259 |
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 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | -323.1% |
-241.2% |
84.3% |
368.0% |
449.2% |
2,931.8% |
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 % | | 5.8% |
10.1% |
25.8% |
-2.3% |
4.3% |
7.6% |
0.0% |
0.0% |
|
 | ROI % | | 5.8% |
10.3% |
26.8% |
-2.3% |
4.4% |
7.8% |
0.0% |
0.0% |
|
 | ROE % | | 4.7% |
8.3% |
24.1% |
-3.2% |
3.6% |
6.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 95.9% |
92.3% |
89.9% |
93.3% |
92.7% |
92.1% |
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, % | | 11,151.8% |
4,223.9% |
-533.5% |
1,938.6% |
2,117.9% |
2,853.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
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% |
11.2% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 88.9 |
52.1 |
73.7 |
81.3 |
83.5 |
94.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 88.9 |
52.1 |
73.7 |
81.3 |
83.5 |
94.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 6,976.4 |
4,150.7 |
3,711.8 |
3,300.8 |
3,579.0 |
4,245.1 |
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 | | 173.5 |
205.8 |
94.7 |
287.0 |
360.0 |
710.6 |
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 | | -63 |
-98 |
696 |
-148 |
-174 |
-345 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -63 |
-98 |
696 |
-170 |
-169 |
-149 |
0 |
0 |
|
 | EBIT / employee | | -166 |
-98 |
696 |
-148 |
-174 |
-345 |
0 |
0 |
|
 | Net earnings / employee | | 479 |
721 |
1,529 |
-176 |
202 |
376 |
0 |
0 |
|
|