|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
0.0% |
1.1% |
3.7% |
6.7% |
3.6% |
11.0% |
11.0% |
|
 | Credit score (0-100) | | 0 |
0 |
85 |
50 |
35 |
51 |
22 |
22 |
|
 | Credit rating | | N/A |
N/A |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
312.8 |
0.0 |
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 |
317 |
-196 |
-609 |
-5 |
-5 |
-5 |
|
 | Gross profit | | 0.0 |
0.0 |
308 |
-215 |
-656 |
-56.0 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
308 |
-215 |
-656 |
-56.0 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
308 |
-215 |
-756 |
-56.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
431.3 |
199.1 |
-1,383.1 |
111.7 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
406.1 |
112.9 |
-1,383.1 |
119.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
431 |
199 |
-1,383 |
112 |
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 | | 0.0 |
0.0 |
6,147 |
6,147 |
4,650 |
4,769 |
4,607 |
4,607 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
768 |
181 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
6,945 |
7,058 |
5,587 |
5,628 |
4,607 |
4,607 |
|
|
 | Net Debt | | 0.0 |
0.0 |
-5,468 |
-4,850 |
-3,932 |
-4,293 |
-4,607 |
-4,607 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
317 |
-196 |
-609 |
-5 |
-5 |
-5 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
-162.0% |
210.1% |
-99.2% |
0.0% |
0.0% |
|
 | Gross profit | | 0.0 |
0.0 |
308 |
-215 |
-656 |
-56.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
-204.9% |
91.5% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
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) | | 0 |
0 |
6,945 |
7,058 |
5,587 |
5,628 |
4,607 |
4,607 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
1.6% |
-20.8% |
0.7% |
-18.1% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
308.3 |
-215.0 |
-755.5 |
-56.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
97.2% |
109.4% |
124.0% |
1,085.4% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
-100 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
-1.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
0.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
97.2% |
109.4% |
107.6% |
1,085.4% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
97.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 0.0% |
0.0% |
100.0% |
100.0% |
115.3% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
128.1% |
-57.5% |
227.0% |
-2,316.7% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
128.1% |
-57.5% |
210.6% |
-2,316.7% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
136.0% |
-101.4% |
227.0% |
-2,166.5% |
0.0% |
0.0% |
|
 | ROA % | | 0.0% |
0.0% |
6.2% |
3.5% |
-11.0% |
2.9% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
6.2% |
3.7% |
-12.7% |
3.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
6.6% |
1.8% |
-25.6% |
2.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
0.0% |
88.5% |
87.1% |
83.2% |
84.7% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
251.7% |
-463.5% |
-153.9% |
-16,651.1% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
-1,715.2% |
2,097.3% |
491.4% |
66,608.9% |
89,355.4% |
89,355.4% |
|
 | Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
-1,773.7% |
2,256.0% |
599.8% |
7,671.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
12.5% |
2.9% |
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% |
10.3% |
758.9% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
7.8 |
6.1 |
4.8 |
5.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
7.8 |
6.1 |
4.8 |
5.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
6,236.2 |
5,030.5 |
3,931.9 |
4,292.9 |
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 |
208.2 |
98.5 |
39.4 |
143.7 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
1,967.1% |
-2,819.8% |
-739.5% |
-89,333.6% |
-89,355.4% |
-89,355.4% |
|
 | Net working capital | | 0.0 |
0.0 |
1,140.6 |
-84.2 |
-295.4 |
-196.4 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
359.7% |
42.9% |
48.5% |
3,808.4% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
317 |
-196 |
-609 |
-5 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
308 |
-215 |
-756 |
-56 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
308 |
-215 |
-656 |
-56 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
308 |
-215 |
-756 |
-56 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
406 |
113 |
-1,383 |
119 |
0 |
0 |
|
|