|
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% |
0.6% |
0.6% |
1.0% |
0.7% |
0.5% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 91 |
98 |
98 |
85 |
95 |
99 |
26 |
26 |
|
 | Credit rating | | A |
AA |
AA |
A |
AA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 369.1 |
487.3 |
559.9 |
250.9 |
468.9 |
540.7 |
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 | | -3.0 |
-4.0 |
-2.5 |
-2.5 |
-2.5 |
-8.8 |
0.0 |
0.0 |
|
 | EBITDA | | -3.0 |
-4.0 |
-2.5 |
-2.5 |
-2.5 |
-8.8 |
0.0 |
0.0 |
|
 | EBIT | | -3.0 |
-4.0 |
-2.5 |
-2.5 |
-2.5 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 279.0 |
530.0 |
1,079.1 |
-961.5 |
841.8 |
1,254.4 |
0.0 |
0.0 |
|
 | Net earnings | | 270.0 |
486.0 |
962.7 |
-581.4 |
844.1 |
1,207.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 279 |
530 |
1,079 |
-961 |
842 |
1,254 |
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 | | 4,464 |
4,842 |
5,694 |
4,999 |
4,967 |
5,336 |
3,980 |
3,980 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,467 |
4,887 |
5,811 |
5,002 |
4,969 |
5,357 |
3,980 |
3,980 |
|
|
 | Net Debt | | -3,944 |
-4,289 |
-4,986 |
-3,570 |
-3,412 |
-3,644 |
-3,980 |
-3,980 |
|
|
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 | | -3.0 |
-4.0 |
-2.5 |
-2.5 |
-2.5 |
-8.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-33.3% |
37.5% |
0.0% |
0.0% |
-250.0% |
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) | | 4,467 |
4,887 |
5,811 |
5,002 |
4,969 |
5,357 |
3,980 |
3,980 |
|
 | Balance sheet change% | | -19.5% |
9.4% |
18.9% |
-13.9% |
-0.6% |
7.8% |
-25.7% |
0.0% |
|
 | Added value | | -3.0 |
-4.0 |
-2.5 |
-2.5 |
-2.5 |
-8.8 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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 % | | 6.0% |
11.8% |
20.2% |
15.1% |
18.0% |
24.3% |
0.0% |
0.0% |
|
 | ROI % | | 6.0% |
11.8% |
20.5% |
15.2% |
18.0% |
24.4% |
0.0% |
0.0% |
|
 | ROE % | | 5.4% |
10.4% |
18.3% |
-10.9% |
16.9% |
23.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.1% |
98.0% |
100.0% |
99.9% |
99.6% |
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, % | | 131,466.7% |
107,225.0% |
199,455.4% |
142,807.5% |
136,483.2% |
41,644.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1,398.7 |
102.5 |
42.7 |
1,584.3 |
1,530.5 |
188.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 1,398.7 |
102.5 |
42.7 |
1,584.3 |
1,530.5 |
188.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,944.0 |
4,289.0 |
4,986.4 |
3,570.2 |
3,412.1 |
3,644.3 |
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 | | 1,394.0 |
709.0 |
1.3 |
634.5 |
522.9 |
591.8 |
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 |
|
|