|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 1.5% |
2.1% |
0.9% |
1.9% |
2.6% |
1.1% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 78 |
69 |
89 |
69 |
61 |
83 |
27 |
27 |
|
 | Credit rating | | A |
A |
A |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 37.4 |
0.7 |
711.8 |
2.8 |
0.0 |
278.2 |
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 | | -56.0 |
-66.7 |
-27.9 |
2,095 |
-93.1 |
-37.7 |
0.0 |
0.0 |
|
 | EBITDA | | -70.7 |
-81.3 |
-27.9 |
2,045 |
-193 |
-138 |
0.0 |
0.0 |
|
 | EBIT | | -70.7 |
-81.3 |
-27.9 |
2,045 |
-193 |
-138 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 122.5 |
-970.4 |
643.0 |
-1,141.9 |
-1,433.2 |
67.1 |
0.0 |
0.0 |
|
 | Net earnings | | 76.0 |
-970.4 |
643.0 |
-1,141.9 |
-1,433.2 |
66.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 122 |
-970 |
643 |
-1,142 |
-1,433 |
67.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 225 |
225 |
225 |
225 |
225 |
225 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,702 |
9,178 |
9,696 |
8,354 |
6,671 |
6,388 |
5,487 |
5,487 |
|
 | Interest-bearing liabilities | | 5,436 |
6,008 |
20.9 |
22.2 |
28.0 |
17.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 16,371 |
15,276 |
9,787 |
8,395 |
6,730 |
6,438 |
5,487 |
5,487 |
|
|
 | Net Debt | | -5,153 |
-3,195 |
-3,485 |
-7,514 |
-3,329 |
-2,952 |
-5,487 |
-5,487 |
|
|
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 | | -56.0 |
-66.7 |
-27.9 |
2,095 |
-93.1 |
-37.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-19.0% |
58.2% |
0.0% |
0.0% |
59.5% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 16,371 |
15,276 |
9,787 |
8,395 |
6,730 |
6,438 |
5,487 |
5,487 |
|
 | Balance sheet change% | | 21.3% |
-6.7% |
-35.9% |
-14.2% |
-19.8% |
-4.3% |
-14.8% |
0.0% |
|
 | Added value | | -70.7 |
-81.3 |
-27.9 |
2,044.8 |
-193.1 |
-137.7 |
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 |
-225 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
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 (%) | | 126.1% |
121.9% |
100.0% |
97.6% |
207.5% |
365.1% |
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 % | | 14.2% |
2.0% |
5.2% |
26.1% |
20.8% |
4.3% |
0.0% |
0.0% |
|
 | ROI % | | 12.2% |
2.0% |
5.2% |
26.2% |
-18.9% |
4.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.7% |
-9.8% |
6.8% |
-12.7% |
-19.1% |
1.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 65.4% |
60.1% |
99.1% |
99.5% |
99.1% |
99.2% |
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, % | | 7,291.7% |
3,929.1% |
12,487.4% |
-367.5% |
1,724.5% |
2,143.6% |
0.0% |
0.0% |
|
 | Gearing % | | 50.8% |
65.5% |
0.2% |
0.3% |
0.4% |
0.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 43.4% |
22.5% |
0.3% |
16,319.1% |
39.7% |
968.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.8 |
2.4 |
102.4 |
192.8 |
64.0 |
67.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.8 |
2.4 |
102.4 |
192.8 |
64.0 |
67.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 10,588.5 |
9,203.5 |
3,506.4 |
7,536.2 |
3,357.3 |
2,969.5 |
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) | | 119.9 |
0.0 |
0.0 |
0.0 |
73.5 |
181.4 |
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 | | 505.4 |
5,605.5 |
5,938.8 |
2,860.5 |
2,386.5 |
909.0 |
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 | | -71 |
-81 |
-28 |
2,045 |
-193 |
-138 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -71 |
-81 |
-28 |
2,045 |
-193 |
-138 |
0 |
0 |
|
 | EBIT / employee | | -71 |
-81 |
-28 |
2,045 |
-193 |
-138 |
0 |
0 |
|
 | Net earnings / employee | | 76 |
-970 |
643 |
-1,142 |
-1,433 |
67 |
0 |
0 |
|
|