|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
 | Bankruptcy risk | | 1.0% |
6.5% |
10.9% |
8.2% |
7.4% |
8.0% |
13.5% |
11.4% |
|
 | Credit score (0-100) | | 87 |
38 |
24 |
30 |
31 |
30 |
16 |
21 |
|
 | Credit rating | | A |
BBB |
BB |
BB |
BB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 108.6 |
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 | | -4.3 |
-4.8 |
-5.4 |
-5.5 |
-7.4 |
-8.7 |
0.0 |
0.0 |
|
 | EBITDA | | -4.3 |
-4.8 |
-5.4 |
-5.5 |
-7.4 |
-8.7 |
0.0 |
0.0 |
|
 | EBIT | | -4.3 |
-4.8 |
-5.4 |
-5.5 |
-7.4 |
-8.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 180.6 |
186.7 |
-10.8 |
-20.5 |
-24.9 |
-12.4 |
0.0 |
0.0 |
|
 | Net earnings | | 180.6 |
186.7 |
-10.8 |
-20.5 |
-24.9 |
-12.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 181 |
187 |
-10.8 |
-20.5 |
-24.9 |
-12.4 |
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 | | 1,539 |
1,620 |
1,501 |
1,370 |
1,232 |
1,105 |
937 |
937 |
|
 | Interest-bearing liabilities | | 255 |
332 |
411 |
492 |
575 |
158 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,798 |
1,956 |
1,916 |
1,866 |
1,810 |
1,267 |
937 |
937 |
|
|
 | Net Debt | | -835 |
-1,624 |
-1,505 |
-1,374 |
-1,236 |
-1,109 |
-937 |
-937 |
|
|
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 | | -4.3 |
-4.8 |
-5.4 |
-5.5 |
-7.4 |
-8.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -14.7% |
-10.5% |
-13.6% |
-2.6% |
-34.1% |
-17.0% |
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) | | 1,798 |
1,956 |
1,916 |
1,866 |
1,810 |
1,267 |
937 |
937 |
|
 | Balance sheet change% | | 9.1% |
8.8% |
-2.1% |
-2.6% |
-3.0% |
-30.0% |
-26.0% |
0.0% |
|
 | Added value | | -4.3 |
-4.8 |
-5.4 |
-5.5 |
-7.4 |
-8.7 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 10.5% |
9.9% |
-0.3% |
-0.3% |
-0.4% |
-0.6% |
0.0% |
0.0% |
|
 | ROI % | | 10.5% |
10.0% |
-0.3% |
-0.3% |
-0.4% |
-0.6% |
0.0% |
0.0% |
|
 | ROE % | | 12.0% |
11.8% |
-0.7% |
-1.4% |
-1.9% |
-1.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 85.6% |
82.8% |
78.3% |
73.4% |
68.1% |
87.2% |
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, % | | 19,407.0% |
34,188.4% |
27,884.4% |
24,820.5% |
16,655.3% |
12,775.8% |
0.0% |
0.0% |
|
 | Gearing % | | 16.6% |
20.5% |
27.4% |
35.9% |
46.6% |
14.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
1.5% |
3.3% |
3.3% |
1.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 4.2 |
5.8 |
4.6 |
3.8 |
3.1 |
7.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 4.2 |
5.8 |
4.6 |
3.8 |
3.1 |
7.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,089.4 |
1,956.1 |
1,916.0 |
1,865.7 |
1,810.2 |
1,267.2 |
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) | | 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 | | 830.8 |
1,620.2 |
1,500.9 |
1,369.8 |
1,231.9 |
1,105.1 |
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 |
|
|