|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.3% |
1.1% |
1.3% |
1.0% |
1.6% |
1.1% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 81 |
84 |
79 |
86 |
73 |
84 |
32 |
32 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 167.3 |
471.4 |
274.4 |
1,271.0 |
73.8 |
1,601.2 |
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 | | -30.8 |
-24.6 |
-30.6 |
-32.4 |
-57.0 |
-39.3 |
0.0 |
0.0 |
|
 | EBITDA | | -30.8 |
-24.6 |
-30.6 |
-32.4 |
-57.0 |
-39.3 |
0.0 |
0.0 |
|
 | EBIT | | -30.8 |
-24.6 |
-30.6 |
-32.4 |
-57.0 |
-39.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,841.9 |
1,767.1 |
10,000.2 |
4,900.6 |
15,144.9 |
8,338.4 |
0.0 |
0.0 |
|
 | Net earnings | | 2,777.5 |
1,787.6 |
9,472.8 |
5,186.2 |
14,681.4 |
7,956.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,842 |
1,767 |
10,000 |
4,901 |
15,145 |
8,338 |
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 | | 10,572 |
12,360 |
21,332 |
22,919 |
36,700 |
43,256 |
33,507 |
33,507 |
|
 | Interest-bearing liabilities | | 32.9 |
21.0 |
21.0 |
21.0 |
21.0 |
49.6 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,719 |
12,681 |
23,707 |
24,223 |
48,333 |
52,730 |
33,507 |
33,507 |
|
|
 | Net Debt | | -3,857 |
-9,050 |
-11,850 |
-11,565 |
-8,084 |
-12,803 |
-33,507 |
-33,507 |
|
|
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 | | -30.8 |
-24.6 |
-30.6 |
-32.4 |
-57.0 |
-39.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 32.8% |
20.1% |
-24.1% |
-6.0% |
-75.7% |
31.1% |
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) | | 10,719 |
12,681 |
23,707 |
24,223 |
48,333 |
52,730 |
33,507 |
33,507 |
|
 | Balance sheet change% | | -47.6% |
18.3% |
87.0% |
2.2% |
99.5% |
9.1% |
-36.5% |
0.0% |
|
 | Added value | | -30.8 |
-24.6 |
-30.6 |
-32.4 |
-57.0 |
-39.3 |
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 (%) | | 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 % | | 21.1% |
21.0% |
55.0% |
28.3% |
41.9% |
17.0% |
0.0% |
0.0% |
|
 | ROI % | | 22.3% |
21.4% |
59.3% |
30.6% |
50.9% |
21.5% |
0.0% |
0.0% |
|
 | ROE % | | 20.3% |
15.6% |
56.2% |
23.4% |
49.3% |
19.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.6% |
97.5% |
90.0% |
94.6% |
75.9% |
82.0% |
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, % | | 12,504.1% |
36,741.9% |
38,750.7% |
35,665.6% |
14,189.4% |
32,605.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.3% |
0.2% |
0.1% |
0.1% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 42.8% |
2,557.5% |
26.4% |
8,989.9% |
180.8% |
740.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 46.6 |
29.5 |
6.2 |
12.8 |
2.4 |
4.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 46.6 |
29.5 |
6.2 |
12.8 |
2.4 |
4.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,889.9 |
9,071.2 |
11,870.6 |
11,585.6 |
8,105.1 |
12,852.6 |
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 | | 4,102.3 |
2,276.7 |
710.4 |
7,374.0 |
8,036.8 |
15,940.1 |
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 |
|
|