|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 4.2% |
3.2% |
2.3% |
2.8% |
1.1% |
2.9% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 50 |
55 |
63 |
59 |
83 |
58 |
32 |
32 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
0.0 |
1,320.3 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -2.5 |
-8.4 |
-90.7 |
15.9 |
-25.4 |
-137 |
0.0 |
0.0 |
|
 | EBITDA | | -2.5 |
-8.4 |
-90.7 |
15.9 |
-189 |
-813 |
0.0 |
0.0 |
|
 | EBIT | | -2.5 |
-8.4 |
-90.7 |
15.9 |
-189 |
-985 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,467.2 |
4,291.1 |
5,416.2 |
25,504.3 |
2,167.6 |
-6,961.2 |
0.0 |
0.0 |
|
 | Net earnings | | 2,462.2 |
4,293.1 |
5,411.2 |
25,336.4 |
1,689.8 |
-7,108.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,467 |
4,291 |
5,416 |
25,504 |
2,168 |
-6,961 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
1,352 |
1,352 |
4,193 |
8,460 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,026 |
7,969 |
12,724 |
33,218 |
32,908 |
24,450 |
23,225 |
23,225 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,026 |
7,969 |
12,746 |
33,412 |
33,071 |
24,511 |
23,225 |
23,225 |
|
|
 | Net Debt | | -113 |
-252 |
-1,277 |
-13,059 |
-16,878 |
-15,527 |
-23,225 |
-23,225 |
|
|
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 | | -2.5 |
-8.4 |
-90.7 |
15.9 |
-25.4 |
-137 |
0.0 |
0.0 |
|
 | Gross profit growth | | 16.7% |
-237.5% |
-975.4% |
0.0% |
0.0% |
-440.9% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
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) | | 5,026 |
7,969 |
12,746 |
33,412 |
33,071 |
24,511 |
23,225 |
23,225 |
|
 | Balance sheet change% | | 54.7% |
58.6% |
59.9% |
162.1% |
-1.0% |
-25.9% |
-5.2% |
0.0% |
|
 | Added value | | -2.5 |
-8.4 |
-90.7 |
15.9 |
-189.3 |
-813.4 |
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 |
1,352 |
0 |
2,841 |
4,095 |
-8,460 |
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 |
1.0 |
-1.0 |
-2.0 |
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% |
744.9% |
716.7% |
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 % | | 59.7% |
66.1% |
52.4% |
110.5% |
7.2% |
2.3% |
0.0% |
0.0% |
|
 | ROI % | | 59.7% |
66.1% |
52.4% |
111.0% |
7.3% |
2.3% |
0.0% |
0.0% |
|
 | ROE % | | 59.5% |
66.1% |
52.3% |
110.3% |
5.1% |
-24.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
99.8% |
99.4% |
99.5% |
99.8% |
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, % | | 4,505.2% |
2,992.4% |
1,407.3% |
-82,212.7% |
8,917.6% |
1,908.9% |
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 % | | 383.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
58.3 |
103.7 |
128.2 |
259.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
58.3 |
103.7 |
128.2 |
259.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 112.6 |
252.5 |
1,277.0 |
13,059.5 |
16,877.9 |
15,527.0 |
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 | | 122.6 |
264.5 |
160.9 |
7,092.3 |
4,706.3 |
1,241.5 |
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 |
-189 |
-813 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
-189 |
-813 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
-189 |
-985 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
1,690 |
-7,108 |
0 |
0 |
|
|