|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 3.9% |
3.3% |
7.5% |
4.1% |
4.3% |
13.1% |
13.2% |
12.9% |
|
 | Credit score (0-100) | | 51 |
54 |
31 |
49 |
46 |
17 |
17 |
18 |
|
 | Credit rating | | BBB |
BBB |
BB |
BBB |
BBB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
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 | | 3,530 |
3,879 |
2,807 |
1,350 |
1,377 |
239 |
0.0 |
0.0 |
|
 | EBITDA | | 740 |
1,285 |
529 |
349 |
557 |
-133 |
0.0 |
0.0 |
|
 | EBIT | | 353 |
972 |
-302 |
154 |
407 |
-172 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 380.7 |
1,001.4 |
-272.7 |
182.4 |
457.4 |
-120.3 |
0.0 |
0.0 |
|
 | Net earnings | | 296.3 |
780.6 |
-212.9 |
142.0 |
355.7 |
-93.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 381 |
1,001 |
-273 |
182 |
457 |
-120 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 735 |
557 |
468 |
273 |
39.3 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,972 |
2,473 |
1,560 |
1,702 |
1,758 |
1,164 |
1,114 |
1,114 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
378 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,668 |
4,829 |
2,391 |
2,018 |
2,094 |
1,229 |
1,114 |
1,114 |
|
|
 | Net Debt | | -575 |
-973 |
-381 |
-399 |
-41.9 |
-48.9 |
-1,114 |
-1,114 |
|
|
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 | | 3,530 |
3,879 |
2,807 |
1,350 |
1,377 |
239 |
0.0 |
0.0 |
|
 | Gross profit growth | | -8.9% |
9.9% |
-27.7% |
-51.9% |
2.0% |
-82.6% |
-100.0% |
0.0% |
|
 | Employees | | 8 |
8 |
6 |
3 |
2 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
-25.0% |
-50.0% |
-33.3% |
-50.0% |
-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) | | 3,668 |
4,829 |
2,391 |
2,018 |
2,094 |
1,229 |
1,114 |
1,114 |
|
 | Balance sheet change% | | -8.0% |
31.7% |
-50.5% |
-15.6% |
3.8% |
-41.3% |
-9.4% |
0.0% |
|
 | Added value | | 739.8 |
1,285.5 |
529.3 |
349.4 |
602.3 |
-132.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -734 |
-601 |
-1,580 |
-391 |
-384 |
-79 |
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 |
-1.0 |
1.0 |
2.0 |
-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 (%) | | 10.0% |
25.1% |
-10.7% |
11.4% |
29.6% |
-71.8% |
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 % | | 10.1% |
23.8% |
-7.3% |
9.1% |
22.3% |
-7.2% |
0.0% |
0.0% |
|
 | ROI % | | 16.9% |
42.0% |
-11.5% |
11.1% |
26.4% |
-8.2% |
0.0% |
0.0% |
|
 | ROE % | | 14.3% |
35.1% |
-10.6% |
8.7% |
20.6% |
-6.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 53.8% |
51.2% |
65.2% |
84.3% |
83.9% |
94.7% |
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, % | | -77.7% |
-75.7% |
-71.9% |
-114.3% |
-7.5% |
36.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
24.2% |
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% |
5.2% |
10.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.2 |
1.3 |
2.2 |
5.3 |
6.3 |
18.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.5 |
1.6 |
2.3 |
5.5 |
6.3 |
18.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 574.7 |
973.2 |
758.8 |
399.4 |
41.9 |
48.9 |
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 | | 683.7 |
1,401.0 |
1,091.5 |
1,428.9 |
1,726.9 |
1,163.6 |
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 | | 92 |
161 |
88 |
116 |
301 |
-133 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 92 |
161 |
88 |
116 |
279 |
-133 |
0 |
0 |
|
 | EBIT / employee | | 44 |
121 |
-50 |
51 |
203 |
-172 |
0 |
0 |
|
 | Net earnings / employee | | 37 |
98 |
-35 |
47 |
178 |
-94 |
0 |
0 |
|
|