|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.0% |
1.4% |
0.7% |
1.1% |
1.1% |
0.9% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 89 |
80 |
93 |
83 |
84 |
87 |
30 |
30 |
|
 | Credit rating | | A |
A |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 512.8 |
63.9 |
642.5 |
265.4 |
264.6 |
492.0 |
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 | | -47.9 |
-49.6 |
-50.5 |
-49.1 |
-45.2 |
-40.9 |
0.0 |
0.0 |
|
 | EBITDA | | -47.9 |
-49.6 |
-50.5 |
-49.1 |
-45.2 |
-40.9 |
0.0 |
0.0 |
|
 | EBIT | | -47.9 |
-49.6 |
-50.5 |
-49.1 |
-45.2 |
-40.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 607.8 |
384.3 |
853.3 |
-449.9 |
270.7 |
651.8 |
0.0 |
0.0 |
|
 | Net earnings | | 542.8 |
356.7 |
667.0 |
-326.0 |
197.9 |
546.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 608 |
384 |
853 |
-450 |
271 |
652 |
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 | | 8,200 |
8,047 |
7,214 |
6,663 |
6,804 |
7,291 |
6,884 |
6,884 |
|
 | Interest-bearing liabilities | | 0.0 |
196 |
211 |
322 |
161 |
161 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 8,330 |
8,458 |
7,585 |
6,995 |
6,975 |
7,518 |
6,884 |
6,884 |
|
|
 | Net Debt | | -7,642 |
-7,574 |
-6,879 |
-5,977 |
-6,372 |
-6,816 |
-6,884 |
-6,884 |
|
|
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 | | -47.9 |
-49.6 |
-50.5 |
-49.1 |
-45.2 |
-40.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | -11.5% |
-3.4% |
-1.9% |
2.8% |
7.9% |
9.6% |
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) | | 8,330 |
8,458 |
7,585 |
6,995 |
6,975 |
7,518 |
6,884 |
6,884 |
|
 | Balance sheet change% | | 0.5% |
1.5% |
-10.3% |
-7.8% |
-0.3% |
7.8% |
-8.4% |
0.0% |
|
 | Added value | | -47.9 |
-49.6 |
-50.5 |
-49.1 |
-45.2 |
-40.9 |
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 % | | 7.3% |
4.6% |
10.6% |
2.7% |
3.9% |
9.3% |
0.0% |
0.0% |
|
 | ROI % | | 7.4% |
4.7% |
10.9% |
2.8% |
3.9% |
9.3% |
0.0% |
0.0% |
|
 | ROE % | | 6.6% |
4.4% |
8.7% |
-4.7% |
2.9% |
7.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.4% |
95.1% |
95.1% |
95.3% |
97.5% |
97.0% |
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, % | | 15,943.0% |
15,277.1% |
13,622.8% |
12,177.4% |
14,089.8% |
16,680.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
2.4% |
2.9% |
4.8% |
2.4% |
2.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.3% |
0.4% |
243.4% |
0.1% |
13.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1,035.5 |
24.4 |
32.5 |
19.5 |
38.9 |
31.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1,035.5 |
24.4 |
32.5 |
19.5 |
38.9 |
31.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 7,642.5 |
7,769.2 |
7,089.7 |
6,299.1 |
6,533.5 |
6,977.7 |
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 | | 214.1 |
-70.8 |
-21.6 |
-63.4 |
52.1 |
-10.1 |
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 |
|
|