|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.5% |
1.0% |
1.4% |
1.3% |
1.4% |
0.8% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 78 |
89 |
78 |
79 |
77 |
90 |
29 |
29 |
|
 | Credit rating | | A |
A |
A |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 34.5 |
636.8 |
83.9 |
166.2 |
64.1 |
859.0 |
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 | | 184 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | 184 |
-7.7 |
-78.7 |
-36.8 |
1.5 |
-11.2 |
0.0 |
0.0 |
|
 | EBIT | | 134 |
-57.9 |
-129 |
-87.0 |
-40.4 |
-48.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -484.7 |
1,552.5 |
2,536.6 |
833.6 |
-2,164.2 |
778.0 |
0.0 |
0.0 |
|
 | Net earnings | | -374.2 |
1,209.4 |
1,976.7 |
645.0 |
-1,689.8 |
602.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -485 |
1,552 |
2,537 |
834 |
-2,164 |
778 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,840 |
1,789 |
1,739 |
1,689 |
1,647 |
1,609 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 9,090 |
9,999 |
11,676 |
12,021 |
10,031 |
10,434 |
10,169 |
10,169 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
80.0 |
7.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,124 |
10,088 |
12,227 |
12,191 |
10,113 |
10,442 |
10,169 |
10,169 |
|
|
 | Net Debt | | -560 |
-112 |
-184 |
-83.9 |
33.3 |
-42.4 |
-10,169 |
-10,169 |
|
|
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 | | 184 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 9,124 |
10,088 |
12,227 |
12,191 |
10,113 |
10,442 |
10,169 |
10,169 |
|
 | Balance sheet change% | | -6.9% |
10.6% |
21.2% |
-0.3% |
-17.1% |
3.3% |
-2.6% |
0.0% |
|
 | Added value | | 184.1 |
-7.7 |
-78.7 |
-36.8 |
9.8 |
-11.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -100 |
-100 |
-100 |
-100 |
-84 |
-75 |
-1,609 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 72.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 % | | 12.7% |
16.2% |
22.7% |
7.0% |
1.9% |
11.0% |
0.0% |
0.0% |
|
 | ROI % | | -5.1% |
16.3% |
23.4% |
7.3% |
2.0% |
11.0% |
0.0% |
0.0% |
|
 | ROE % | | -4.0% |
12.7% |
18.2% |
5.4% |
-15.3% |
5.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.1% |
95.5% |
98.6% |
99.2% |
99.9% |
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, % | | -304.0% |
1,455.6% |
234.2% |
228.0% |
2,187.1% |
379.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.8% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
5,952.9% |
802.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 30.3 |
3.7 |
0.4 |
0.8 |
7.8 |
57.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 30.3 |
3.7 |
0.4 |
0.8 |
7.8 |
57.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 559.6 |
111.8 |
184.4 |
83.9 |
46.7 |
49.4 |
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 | | 985.7 |
240.0 |
-321.0 |
-30.7 |
550.4 |
468.1 |
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 |
|
|