|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.7% |
1.8% |
0.7% |
1.3% |
1.3% |
0.8% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 75 |
73 |
94 |
79 |
80 |
91 |
30 |
30 |
|
 | Credit rating | | A |
A |
AA |
A |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 14.1 |
5.8 |
1,000.5 |
145.6 |
165.9 |
991.2 |
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 | | -49.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | -230 |
-242 |
-237 |
-216 |
-237 |
-265 |
0.0 |
0.0 |
|
 | EBIT | | -230 |
-242 |
-237 |
-216 |
-237 |
-265 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -185.1 |
-198.6 |
1,133.6 |
-304.1 |
-44.5 |
1,068.4 |
0.0 |
0.0 |
|
 | Net earnings | | -185.0 |
-198.5 |
1,064.2 |
-313.9 |
-45.0 |
910.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -185 |
-199 |
1,134 |
-304 |
-44.5 |
1,068 |
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 | | 10,449 |
10,140 |
11,091 |
10,777 |
10,618 |
11,410 |
10,788 |
10,788 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,587 |
10,287 |
11,251 |
10,795 |
10,625 |
11,553 |
10,788 |
10,788 |
|
|
 | Net Debt | | -520 |
-390 |
-196 |
-820 |
-188 |
-66.7 |
-10,788 |
-10,788 |
|
|
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 | | -49.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 29.5% |
0.0% |
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 | | -180.0 |
-180.0 |
-180.0 |
-156.6 |
-180.0 |
-206.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,587 |
10,287 |
11,251 |
10,795 |
10,625 |
11,553 |
10,788 |
10,788 |
|
 | Balance sheet change% | | -2.7% |
-2.8% |
9.4% |
-4.1% |
-1.6% |
8.7% |
-6.6% |
0.0% |
|
 | Added value | | -49.6 |
-62.2 |
-57.1 |
-59.2 |
-56.9 |
-58.4 |
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 (%) | | 463.2% |
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 % | | -1.7% |
-1.9% |
10.5% |
-1.2% |
-0.4% |
9.6% |
0.0% |
0.0% |
|
 | ROI % | | -1.7% |
-1.9% |
10.7% |
-2.8% |
-0.4% |
9.7% |
0.0% |
0.0% |
|
 | ROE % | | -1.7% |
-1.9% |
10.0% |
-2.9% |
-0.4% |
8.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.7% |
98.6% |
98.6% |
99.8% |
99.9% |
98.8% |
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, % | | 226.5% |
161.2% |
82.8% |
380.1% |
79.3% |
25.2% |
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 | | 16.4 |
3.4 |
10.9 |
116.6 |
179.2 |
5.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 16.4 |
3.4 |
10.9 |
116.6 |
179.2 |
5.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 520.0 |
390.5 |
196.4 |
820.3 |
187.9 |
66.7 |
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 | | 2,113.1 |
350.0 |
1,477.4 |
2,016.7 |
1,192.3 |
678.2 |
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 |
|
|