|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
 | Bankruptcy risk | | 1.5% |
2.2% |
2.2% |
17.6% |
5.4% |
3.2% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 78 |
67 |
65 |
8 |
41 |
55 |
26 |
26 |
|
 | Credit rating | | A |
BBB |
BBB |
B |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 22.3 |
0.5 |
0.1 |
-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 | | 2,707 |
11,414 |
2,656 |
1,093 |
3,170 |
4,892 |
0.0 |
0.0 |
|
 | EBITDA | | 1,727 |
8,469 |
411 |
-1,249 |
870 |
2,086 |
0.0 |
0.0 |
|
 | EBIT | | 1,710 |
8,430 |
343 |
-1,285 |
836 |
2,045 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,678.3 |
8,391.2 |
279.0 |
-1,331.9 |
786.5 |
2,040.4 |
0.0 |
0.0 |
|
 | Net earnings | | 1,306.1 |
6,538.1 |
276.5 |
-1,020.9 |
613.3 |
1,589.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,678 |
8,391 |
279 |
-1,332 |
787 |
2,040 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 44.0 |
184 |
117 |
80.9 |
47.1 |
196 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,293 |
7,022 |
1,498 |
227 |
841 |
2,430 |
2,230 |
2,230 |
|
 | Interest-bearing liabilities | | 104 |
9.7 |
5.2 |
1.8 |
2,493 |
3.1 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,452 |
9,796 |
4,042 |
2,503 |
19,734 |
19,039 |
2,230 |
2,230 |
|
|
 | Net Debt | | -2,461 |
-5,528 |
-279 |
-89.4 |
2,348 |
-1,678 |
-2,230 |
-2,230 |
|
|
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 | | 2,707 |
11,414 |
2,656 |
1,093 |
3,170 |
4,892 |
0.0 |
0.0 |
|
 | Gross profit growth | | 48.3% |
321.7% |
-76.7% |
-58.8% |
189.9% |
54.3% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
4 |
4 |
4 |
4 |
5 |
0 |
0 |
|
 | Employee growth % | | -33.3% |
100.0% |
0.0% |
0.0% |
0.0% |
25.0% |
-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) | | 4,452 |
9,796 |
4,042 |
2,503 |
19,734 |
19,039 |
2,230 |
2,230 |
|
 | Balance sheet change% | | 36.1% |
120.0% |
-58.7% |
-38.1% |
688.4% |
-3.5% |
-88.3% |
0.0% |
|
 | Added value | | 1,727.2 |
8,469.4 |
410.8 |
-1,249.4 |
872.3 |
2,086.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -34 |
101 |
-135 |
-72 |
-67 |
107 |
-196 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 63.2% |
73.9% |
12.9% |
-117.6% |
26.4% |
41.8% |
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 % | | 44.4% |
118.8% |
5.2% |
-39.2% |
7.5% |
10.6% |
0.0% |
0.0% |
|
 | ROI % | | 84.2% |
179.6% |
8.4% |
-148.1% |
47.1% |
70.2% |
0.0% |
0.0% |
|
 | ROE % | | 69.1% |
140.4% |
6.5% |
-118.3% |
114.9% |
97.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 51.5% |
71.7% |
37.1% |
9.1% |
16.7% |
56.6% |
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, % | | -142.5% |
-65.3% |
-67.9% |
7.2% |
269.9% |
-80.4% |
0.0% |
0.0% |
|
 | Gearing % | | 4.5% |
0.1% |
0.3% |
0.8% |
296.5% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 24.6% |
131.7% |
1,071.1% |
1,416.1% |
4.2% |
1.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.8 |
2.8 |
0.6 |
0.4 |
0.7 |
1.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.0 |
3.7 |
1.5 |
1.1 |
1.0 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,564.8 |
5,537.7 |
284.1 |
91.2 |
144.6 |
1,680.6 |
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 | | 2,242.3 |
6,975.8 |
1,351.5 |
146.4 |
793.5 |
2,320.6 |
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 | | 864 |
2,117 |
103 |
-312 |
218 |
417 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 864 |
2,117 |
103 |
-312 |
218 |
417 |
0 |
0 |
|
 | EBIT / employee | | 855 |
2,108 |
86 |
-321 |
209 |
409 |
0 |
0 |
|
 | Net earnings / employee | | 653 |
1,635 |
69 |
-255 |
153 |
318 |
0 |
0 |
|
|