|
1000.0
 | Bankruptcy risk for industry | | 4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
|
 | Bankruptcy risk | | 12.2% |
2.8% |
4.5% |
6.3% |
0.8% |
4.1% |
10.6% |
10.3% |
|
 | Credit score (0-100) | | 21 |
60 |
46 |
36 |
90 |
48 |
23 |
24 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | -0.0 |
0.0 |
0.0 |
0.0 |
319.3 |
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 | | -31.1 |
1,930 |
3,818 |
3,523 |
2,799 |
1,000 |
0.0 |
0.0 |
|
 | EBITDA | | -1,025 |
1,195 |
2,043 |
1,931 |
1,139 |
-82.2 |
0.0 |
0.0 |
|
 | EBIT | | -1,092 |
1,109 |
1,944 |
1,857 |
1,122 |
-116 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -1,142.0 |
1,043.4 |
1,870.5 |
1,716.0 |
1,115.6 |
-88.5 |
0.0 |
0.0 |
|
 | Net earnings | | -1,111.8 |
1,011.4 |
1,457.0 |
1,278.0 |
870.0 |
-69.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -1,142 |
1,043 |
1,871 |
1,716 |
1,116 |
-88.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 231 |
208 |
204 |
130 |
154 |
120 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -894 |
118 |
1,575 |
1,453 |
2,323 |
2,254 |
1,204 |
1,204 |
|
 | Interest-bearing liabilities | | 1,348 |
1,953 |
17.8 |
29.9 |
8.0 |
21.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 531 |
2,537 |
20,587 |
23,102 |
4,161 |
2,356 |
1,204 |
1,204 |
|
|
 | Net Debt | | 1,330 |
682 |
-7,840 |
-4,145 |
-1,323 |
-974 |
-1,204 |
-1,204 |
|
|
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 | | -31.1 |
1,930 |
3,818 |
3,523 |
2,799 |
1,000 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
97.9% |
-7.7% |
-20.5% |
-64.3% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
1 |
3 |
3 |
2 |
0 |
0 |
|
 | Employee growth % | | -33.3% |
0.0% |
-50.0% |
200.0% |
0.0% |
-33.3% |
-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) | | 531 |
2,537 |
20,587 |
23,102 |
4,161 |
2,356 |
1,204 |
1,204 |
|
 | Balance sheet change% | | -50.1% |
377.7% |
711.6% |
12.2% |
-82.0% |
-43.4% |
-48.9% |
0.0% |
|
 | Added value | | -1,025.2 |
1,195.1 |
2,043.4 |
1,931.2 |
1,196.5 |
-82.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -43 |
-108 |
-103 |
-149 |
7 |
-68 |
-120 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
-1.0 |
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 (%) | | 3,506.6% |
57.5% |
50.9% |
52.7% |
40.1% |
-11.6% |
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 % | | -87.8% |
56.0% |
16.8% |
8.5% |
8.3% |
-2.7% |
0.0% |
0.0% |
|
 | ROI % | | -95.1% |
64.9% |
303.9% |
539.9% |
59.3% |
-3.8% |
0.0% |
0.0% |
|
 | ROE % | | -296.8% |
311.8% |
172.2% |
84.4% |
46.1% |
-3.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -62.7% |
4.6% |
6.9% |
6.3% |
55.8% |
95.6% |
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, % | | -129.7% |
57.1% |
-383.7% |
-214.6% |
-116.1% |
1,184.4% |
0.0% |
0.0% |
|
 | Gearing % | | -150.9% |
1,658.3% |
1.1% |
2.1% |
0.3% |
0.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.9% |
4.0% |
7.5% |
630.5% |
83.5% |
5.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
1.0 |
1.1 |
1.1 |
2.2 |
21.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
1.0 |
1.1 |
1.1 |
2.2 |
21.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 18.2 |
1,270.6 |
7,857.4 |
4,174.9 |
1,330.8 |
995.0 |
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 |
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 | | -1,124.4 |
-90.5 |
1,370.7 |
1,323.3 |
2,168.8 |
2,134.0 |
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 | | -513 |
598 |
2,043 |
644 |
399 |
-41 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -513 |
598 |
2,043 |
644 |
380 |
-41 |
0 |
0 |
|
 | EBIT / employee | | -546 |
555 |
1,944 |
619 |
374 |
-58 |
0 |
0 |
|
 | Net earnings / employee | | -556 |
506 |
1,457 |
426 |
290 |
-35 |
0 |
0 |
|
|