|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.8% |
0.7% |
1.3% |
0.9% |
1.0% |
0.9% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 92 |
95 |
80 |
89 |
86 |
88 |
20 |
20 |
|
 | Credit rating | | A |
AA |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 117.7 |
149.6 |
23.4 |
148.1 |
94.3 |
141.7 |
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 | | -2.0 |
-2.5 |
0.3 |
-2.7 |
-3.5 |
-3.7 |
0.0 |
0.0 |
|
 | EBITDA | | -2.0 |
-2.5 |
0.3 |
-2.7 |
-3.5 |
-3.7 |
0.0 |
0.0 |
|
 | EBIT | | -2.0 |
-2.5 |
0.3 |
-2.7 |
-3.5 |
-3.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 107.6 |
263.4 |
242.9 |
127.4 |
67.8 |
184.9 |
0.0 |
0.0 |
|
 | Net earnings | | 107.6 |
263.4 |
242.9 |
127.4 |
67.8 |
184.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 108 |
263 |
243 |
127 |
67.8 |
185 |
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 | | 1,216 |
1,371 |
1,504 |
1,518 |
1,471 |
1,539 |
653 |
653 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,221 |
1,377 |
1,506 |
1,521 |
1,474 |
1,541 |
653 |
653 |
|
|
 | Net Debt | | -560 |
-575 |
-660 |
-787 |
-817 |
-803 |
-653 |
-653 |
|
|
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 | | -2.0 |
-2.5 |
0.3 |
-2.7 |
-3.5 |
-3.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 36.0% |
-25.0% |
0.0% |
0.0% |
-31.3% |
-5.7% |
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) | | 1,221 |
1,377 |
1,506 |
1,521 |
1,474 |
1,541 |
653 |
653 |
|
 | Balance sheet change% | | 0.2% |
12.7% |
9.4% |
1.0% |
-3.1% |
4.6% |
-57.6% |
0.0% |
|
 | Added value | | -2.0 |
-2.5 |
0.3 |
-2.7 |
-3.5 |
-3.7 |
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 |
1.0 |
-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 (%) | | 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 % | | 8.8% |
23.1% |
17.0% |
8.9% |
4.6% |
12.3% |
0.0% |
0.0% |
|
 | ROI % | | 8.9% |
23.2% |
17.0% |
8.9% |
4.6% |
12.3% |
0.0% |
0.0% |
|
 | ROE % | | 8.9% |
20.4% |
16.9% |
8.4% |
4.5% |
12.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.6% |
99.8% |
99.8% |
99.8% |
99.8% |
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, % | | 28,010.6% |
22,988.5% |
-263,858.0% |
29,603.0% |
23,428.9% |
21,758.2% |
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 | | 106.7 |
109.5 |
263.9 |
314.7 |
320.9 |
314.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 106.7 |
109.5 |
263.9 |
314.7 |
320.9 |
314.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 560.2 |
574.7 |
659.6 |
786.8 |
817.4 |
802.7 |
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 | | 555.0 |
569.5 |
657.1 |
784.3 |
814.9 |
800.1 |
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 |
|
|