|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.9% |
2.1% |
1.9% |
1.8% |
4.1% |
2.5% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 60 |
68 |
69 |
70 |
48 |
61 |
24 |
24 |
|
 | Credit rating | | BBB |
A |
A |
A |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.2 |
0.5 |
1.2 |
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 | | -5.6 |
-8.1 |
-4.4 |
-5.6 |
-13.0 |
-7.2 |
0.0 |
0.0 |
|
 | EBITDA | | -5.6 |
-8.1 |
-4.4 |
-5.6 |
-13.0 |
-7.2 |
0.0 |
0.0 |
|
 | EBIT | | -5.6 |
-8.1 |
-4.4 |
-5.6 |
-13.0 |
-7.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 145.5 |
265.6 |
213.1 |
200.9 |
61.5 |
114.0 |
0.0 |
0.0 |
|
 | Net earnings | | 145.5 |
265.6 |
213.1 |
200.9 |
61.5 |
114.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 146 |
266 |
213 |
201 |
61.5 |
114 |
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 | | 2,592 |
2,858 |
3,071 |
3,272 |
3,334 |
3,448 |
1,873 |
1,873 |
|
 | Interest-bearing liabilities | | 0.0 |
113 |
115 |
268 |
472 |
741 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,598 |
2,977 |
3,192 |
3,546 |
3,812 |
4,196 |
1,873 |
1,873 |
|
|
 | Net Debt | | 0.0 |
113 |
115 |
268 |
471 |
741 |
-1,873 |
-1,873 |
|
|
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 | | -5.6 |
-8.1 |
-4.4 |
-5.6 |
-13.0 |
-7.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-44.4% |
46.2% |
-28.6% |
-130.9% |
44.6% |
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) | | 2,598 |
2,977 |
3,192 |
3,546 |
3,812 |
4,196 |
1,873 |
1,873 |
|
 | Balance sheet change% | | 5.9% |
14.6% |
7.2% |
11.1% |
7.5% |
10.1% |
-55.4% |
0.0% |
|
 | Added value | | -5.6 |
-8.1 |
-4.4 |
-5.6 |
-13.0 |
-7.2 |
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 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
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 % | | 5.8% |
9.5% |
7.0% |
6.1% |
1.9% |
3.4% |
0.0% |
0.0% |
|
 | ROI % | | 5.8% |
9.5% |
7.0% |
6.1% |
1.9% |
3.4% |
0.0% |
0.0% |
|
 | ROE % | | 5.8% |
9.7% |
7.2% |
6.3% |
1.9% |
3.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
96.0% |
96.2% |
92.3% |
87.5% |
82.2% |
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, % | | 0.0% |
-1,384.6% |
-2,623.3% |
-4,757.0% |
-3,622.6% |
-10,303.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
3.9% |
3.7% |
8.2% |
14.2% |
21.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
2.1% |
2.3% |
2.0% |
3.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 163.2 |
7.9 |
7.9 |
4.1 |
2.8 |
2.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 163.2 |
7.9 |
7.9 |
4.1 |
2.8 |
2.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
1.8 |
0.0 |
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 | | 912.6 |
823.9 |
836.2 |
847.4 |
851.0 |
868.1 |
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 |
|
|