|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.7% |
2.1% |
3.3% |
2.7% |
2.5% |
1.7% |
8.9% |
8.9% |
|
 | Credit score (0-100) | | 75 |
68 |
55 |
58 |
62 |
71 |
28 |
28 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 3.2 |
0.1 |
0.0 |
0.0 |
0.0 |
4.5 |
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 | | 114 |
73.2 |
2,584 |
-13.2 |
-22.6 |
-23.3 |
0.0 |
0.0 |
|
 | EBITDA | | 114 |
73.2 |
2,584 |
-13.2 |
-22.6 |
-23.3 |
0.0 |
0.0 |
|
 | EBIT | | 96.9 |
56.0 |
2,584 |
-13.2 |
-22.6 |
-23.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 125.4 |
53.8 |
2,990.4 |
-332.1 |
347.2 |
677.8 |
0.0 |
0.0 |
|
 | Net earnings | | 97.7 |
42.0 |
2,421.9 |
-259.0 |
270.9 |
528.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 125 |
53.8 |
2,990 |
-332 |
347 |
678 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 799 |
782 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,793 |
2,727 |
5,039 |
4,667 |
4,823 |
5,234 |
4,952 |
4,952 |
|
 | Interest-bearing liabilities | | 0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,985 |
2,894 |
5,116 |
4,687 |
4,843 |
5,348 |
4,952 |
4,952 |
|
|
 | Net Debt | | -2,186 |
-2,112 |
-4,999 |
-4,541 |
-4,804 |
-5,318 |
-4,952 |
-4,952 |
|
|
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 | | 114 |
73.2 |
2,584 |
-13.2 |
-22.6 |
-23.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | -31.3% |
-35.9% |
3,430.7% |
0.0% |
-71.3% |
-3.2% |
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) | | 2,985 |
2,894 |
5,116 |
4,687 |
4,843 |
5,348 |
4,952 |
4,952 |
|
 | Balance sheet change% | | -7.7% |
-3.0% |
76.8% |
-8.4% |
3.3% |
10.4% |
-7.4% |
0.0% |
|
 | Added value | | 114.1 |
73.2 |
2,584.0 |
-13.2 |
-22.6 |
-23.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -34 |
-34 |
-582 |
-200 |
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 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 84.9% |
76.5% |
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 % | | 4.0% |
2.0% |
74.9% |
0.9% |
7.3% |
13.3% |
0.0% |
0.0% |
|
 | ROI % | | 4.1% |
2.0% |
75.4% |
0.9% |
7.4% |
13.5% |
0.0% |
0.0% |
|
 | ROE % | | 3.3% |
1.5% |
62.4% |
-5.3% |
5.7% |
10.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 93.6% |
94.2% |
98.5% |
99.6% |
99.6% |
97.9% |
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, % | | -1,915.8% |
-2,885.7% |
-193.5% |
34,468.2% |
21,286.4% |
22,826.4% |
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 % | | 222.1% |
2,087.8% |
4,176.6% |
168,456.6% |
1,268.2% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 57.5 |
92.7 |
253.0 |
231.8 |
239.5 |
46.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 57.5 |
92.7 |
253.0 |
231.8 |
239.5 |
46.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,186.0 |
2,112.2 |
4,999.6 |
4,541.1 |
4,804.3 |
5,318.3 |
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 | | 219.6 |
165.7 |
1,665.6 |
1,597.3 |
1,444.4 |
772.8 |
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 |
|
|