|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 0.9% |
0.7% |
1.1% |
0.9% |
2.1% |
1.0% |
8.1% |
8.1% |
|
| Credit score (0-100) | | 89 |
96 |
86 |
88 |
70 |
84 |
8 |
8 |
|
| Credit rating | | A |
A |
A |
A |
BBB |
A |
B |
B |
|
| Credit limit (kDKK) | | 603.5 |
1,125.8 |
636.2 |
852.2 |
0.9 |
790.7 |
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 | | -27.3 |
43.3 |
45.4 |
34.7 |
16.8 |
-52.8 |
0.0 |
0.0 |
|
| EBITDA | | -27.3 |
43.3 |
45.4 |
34.7 |
0.8 |
-149 |
0.0 |
0.0 |
|
| EBIT | | -27.3 |
43.3 |
45.4 |
34.7 |
0.8 |
-149 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 69.2 |
2,183.5 |
230.3 |
657.3 |
-257.6 |
506.0 |
0.0 |
0.0 |
|
| Net earnings | | 99.1 |
2,108.5 |
221.9 |
551.7 |
-167.5 |
430.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 69.2 |
2,184 |
230 |
657 |
-258 |
506 |
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 | | 9,254 |
11,363 |
11,185 |
11,536 |
11,255 |
13,027 |
12,852 |
12,852 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,262 |
11,492 |
11,199 |
11,705 |
13,089 |
13,145 |
12,852 |
12,852 |
|
|
| Net Debt | | -3,370 |
-5,365 |
-8,846 |
-5,817 |
-10,709 |
-10,611 |
-12,852 |
-12,852 |
|
|
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 | | -27.3 |
43.3 |
45.4 |
34.7 |
16.8 |
-52.8 |
0.0 |
0.0 |
|
| Gross profit growth | | -102.9% |
0.0% |
4.9% |
-23.5% |
-51.7% |
0.0% |
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) | | 9,262 |
11,492 |
11,199 |
11,705 |
13,089 |
13,145 |
12,852 |
12,852 |
|
| Balance sheet change% | | 9.8% |
24.1% |
-2.5% |
4.5% |
11.8% |
0.4% |
-2.2% |
0.0% |
|
| Added value | | -27.3 |
43.3 |
45.4 |
34.7 |
0.8 |
-148.8 |
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 |
1.0 |
2.0 |
3.0 |
4.0 |
-1.0 |
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% |
4.6% |
281.7% |
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 % | | 3.4% |
21.1% |
3.3% |
6.2% |
3.9% |
5.1% |
0.0% |
0.0% |
|
| ROI % | | 3.4% |
21.2% |
3.3% |
6.2% |
4.2% |
5.5% |
0.0% |
0.0% |
|
| ROE % | | 1.1% |
20.5% |
2.0% |
4.9% |
-1.5% |
3.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.9% |
98.9% |
99.9% |
98.6% |
86.0% |
99.1% |
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, % | | 12,362.7% |
-12,392.2% |
-19,478.8% |
-16,749.3% |
-1,374,662.0% |
7,129.5% |
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 | | 950.4 |
58.3 |
652.7 |
58.9 |
6.1 |
99.9 |
0.0 |
0.0 |
|
| Current Ratio | | 950.4 |
58.3 |
652.7 |
58.9 |
6.1 |
99.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,370.0 |
5,365.2 |
8,846.5 |
5,816.9 |
10,708.6 |
10,610.7 |
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 | | 4,024.3 |
4,088.3 |
6,374.4 |
5,425.2 |
1,675.0 |
1,794.0 |
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 |
1 |
-149 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
1 |
-149 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
1 |
-149 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
-167 |
431 |
0 |
0 |
|
|