|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 0.8% |
0.8% |
0.7% |
0.7% |
1.1% |
0.7% |
7.5% |
7.5% |
|
 | Credit score (0-100) | | 92 |
94 |
94 |
93 |
84 |
93 |
32 |
32 |
|
 | Credit rating | | A |
AA |
AA |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 3,374.3 |
3,946.6 |
4,200.1 |
4,371.8 |
1,977.5 |
4,896.6 |
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 | | -142 |
-143 |
-111 |
-137 |
-104 |
-123 |
0.0 |
0.0 |
|
 | EBITDA | | -210 |
-222 |
-229 |
-257 |
-240 |
-292 |
0.0 |
0.0 |
|
 | EBIT | | -210 |
-222 |
-229 |
-257 |
-240 |
-292 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 105.4 |
3,612.5 |
1,933.7 |
3,569.6 |
8.1 |
6,334.7 |
0.0 |
0.0 |
|
 | Net earnings | | 98.1 |
2,839.4 |
1,514.6 |
2,797.5 |
58.4 |
4,989.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 105 |
3,613 |
1,934 |
3,570 |
8.1 |
6,335 |
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 | | 41,701 |
44,487 |
45,946 |
48,687 |
48,688 |
53,178 |
53,017 |
53,017 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 41,726 |
44,662 |
46,010 |
48,743 |
48,715 |
54,157 |
53,017 |
53,017 |
|
|
 | Net Debt | | -32,556 |
-37,261 |
-38,488 |
-44,127 |
-44,568 |
-50,405 |
-53,017 |
-53,017 |
|
|
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 | | -142 |
-143 |
-111 |
-137 |
-104 |
-123 |
0.0 |
0.0 |
|
 | Gross profit growth | | 33.3% |
-0.3% |
21.9% |
-23.0% |
24.0% |
-17.7% |
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) | | 41,726 |
44,662 |
46,010 |
48,743 |
48,715 |
54,157 |
53,017 |
53,017 |
|
 | Balance sheet change% | | 0.1% |
7.0% |
3.0% |
5.9% |
-0.1% |
11.2% |
-2.1% |
0.0% |
|
 | Added value | | -210.3 |
-222.2 |
-228.9 |
-257.2 |
-239.8 |
-292.3 |
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 (%) | | 147.7% |
155.6% |
205.4% |
187.6% |
230.1% |
238.3% |
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 % | | 2.0% |
8.4% |
4.3% |
7.6% |
2.5% |
12.3% |
0.0% |
0.0% |
|
 | ROI % | | 2.0% |
8.4% |
4.3% |
7.6% |
2.5% |
12.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.2% |
6.6% |
3.3% |
5.9% |
0.1% |
9.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.6% |
99.9% |
99.9% |
99.9% |
98.2% |
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, % | | 15,479.8% |
16,765.7% |
16,813.0% |
17,157.0% |
18,582.5% |
17,244.4% |
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 | | 1,349.3 |
272.1 |
1,168.9 |
1,758.6 |
1,816.1 |
57.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1,349.3 |
272.1 |
1,168.9 |
1,758.6 |
1,816.1 |
57.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 32,556.3 |
37,261.0 |
38,488.4 |
44,126.6 |
44,568.4 |
50,404.6 |
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 | | 2,084.1 |
7,111.1 |
7,318.4 |
4,535.6 |
6,285.9 |
3,462.9 |
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 | | -210 |
-222 |
-229 |
-257 |
-240 |
-292 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -210 |
-222 |
-229 |
-257 |
-240 |
-292 |
0 |
0 |
|
 | EBIT / employee | | -210 |
-222 |
-229 |
-257 |
-240 |
-292 |
0 |
0 |
|
 | Net earnings / employee | | 98 |
2,839 |
1,515 |
2,797 |
58 |
4,989 |
0 |
0 |
|
|