|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.3% |
2.8% |
4.3% |
5.9% |
2.9% |
5.0% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 66 |
60 |
47 |
38 |
58 |
43 |
27 |
27 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
1,966 |
383 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -24.4 |
-21.5 |
363 |
-986 |
201 |
-597 |
0.0 |
0.0 |
|
 | EBITDA | | -24.4 |
-21.5 |
363 |
-986 |
201 |
-597 |
0.0 |
0.0 |
|
 | EBIT | | -24.4 |
-21.5 |
363 |
-986 |
201 |
-597 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 556.7 |
1,944.4 |
362.7 |
-985.8 |
201.1 |
-597.5 |
0.0 |
0.0 |
|
 | Net earnings | | 434.3 |
1,516.7 |
282.8 |
-768.9 |
156.9 |
-466.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 557 |
-21.5 |
363 |
-986 |
201 |
-597 |
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 | | 6,178 |
7,587 |
7,370 |
6,488 |
6,530 |
5,946 |
5,699 |
5,699 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
400 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,195 |
7,787 |
7,465 |
6,900 |
6,548 |
5,963 |
5,699 |
5,699 |
|
|
 | Net Debt | | -6,170 |
-7,787 |
-7,465 |
-6,083 |
-6,163 |
-5,453 |
-5,699 |
-5,699 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
1,966 |
383 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.0% |
-80.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -24.4 |
-21.5 |
363 |
-986 |
201 |
-597 |
0.0 |
0.0 |
|
 | Gross profit growth | | 3.4% |
12.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 6,195 |
7,787 |
7,465 |
6,900 |
6,548 |
5,963 |
5,699 |
5,699 |
|
 | Balance sheet change% | | 5.6% |
25.7% |
-4.1% |
-7.6% |
-5.1% |
-8.9% |
-4.4% |
0.0% |
|
 | Added value | | -24.4 |
-21.5 |
362.7 |
-985.8 |
201.1 |
-597.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
-1.1% |
94.8% |
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 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
-1.1% |
94.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
-1.1% |
94.8% |
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% |
77.1% |
73.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
77.1% |
73.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
-1.1% |
94.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 10.1% |
-0.3% |
4.8% |
-13.7% |
3.0% |
-9.6% |
0.0% |
0.0% |
|
 | ROI % | | 10.2% |
-0.3% |
4.9% |
-13.8% |
3.0% |
-9.6% |
0.0% |
0.0% |
|
 | ROE % | | 7.2% |
22.0% |
3.8% |
-11.1% |
2.4% |
-7.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
97.4% |
98.7% |
94.0% |
99.7% |
99.7% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
10.2% |
25.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
-385.9% |
-1,926.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 25,254.6% |
36,221.3% |
-2,058.1% |
617.1% |
-3,064.4% |
912.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
6.2% |
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 | | 361.8 |
38.9 |
78.1 |
16.7 |
372.5 |
364.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 361.8 |
38.9 |
78.1 |
16.7 |
372.5 |
364.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 6,169.9 |
7,786.9 |
7,465.1 |
6,482.9 |
6,163.2 |
5,452.9 |
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% |
396.1% |
1,951.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 1,577.1 |
5,087.9 |
5,353.6 |
2,754.8 |
2,908.5 |
3,611.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
258.8% |
1,399.6% |
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 |
-597 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-597 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-597 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-466 |
0 |
0 |
|
|