|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
 | Bankruptcy risk | | 1.6% |
2.7% |
4.9% |
5.4% |
2.2% |
5.3% |
10.7% |
10.5% |
|
 | Credit score (0-100) | | 77 |
61 |
44 |
40 |
65 |
41 |
23 |
23 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 7.4 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 3,339 |
3,142 |
1,857 |
1,384 |
2,357 |
1,841 |
0.0 |
0.0 |
|
 | EBITDA | | 786 |
409 |
-816 |
-526 |
897 |
-229 |
0.0 |
0.0 |
|
 | EBIT | | 786 |
409 |
-816 |
-545 |
865 |
-261 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 785.2 |
404.8 |
-824.4 |
-551.4 |
852.9 |
-267.4 |
0.0 |
0.0 |
|
 | Net earnings | | 612.3 |
314.7 |
-643.4 |
-425.8 |
657.9 |
-209.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 785 |
405 |
-824 |
-551 |
853 |
-267 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 10.0 |
10.0 |
10.0 |
153 |
121 |
88.3 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,477 |
1,392 |
748 |
322 |
980 |
771 |
646 |
646 |
|
 | Interest-bearing liabilities | | 0.0 |
20.9 |
0.0 |
200 |
37.2 |
37.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,414 |
2,626 |
1,645 |
1,141 |
1,519 |
1,408 |
646 |
646 |
|
|
 | Net Debt | | -896 |
-420 |
-520 |
129 |
-159 |
-244 |
-646 |
-646 |
|
|
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 | | 3,339 |
3,142 |
1,857 |
1,384 |
2,357 |
1,841 |
0.0 |
0.0 |
|
 | Gross profit growth | | 34.5% |
-5.9% |
-40.9% |
-25.5% |
70.3% |
-21.9% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
6 |
6 |
5 |
3 |
3 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-16.7% |
-40.0% |
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) | | 2,414 |
2,626 |
1,645 |
1,141 |
1,519 |
1,408 |
646 |
646 |
|
 | Balance sheet change% | | 66.5% |
8.8% |
-37.4% |
-30.6% |
33.1% |
-7.3% |
-54.1% |
0.0% |
|
 | Added value | | 786.1 |
408.8 |
-816.3 |
-526.1 |
883.9 |
-228.9 |
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 |
124 |
-65 |
-65 |
-88 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
-1.0 |
-2.0 |
1.0 |
-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 (%) | | 23.5% |
13.0% |
-44.0% |
-39.4% |
36.7% |
-14.2% |
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 % | | 40.7% |
16.2% |
-38.2% |
-39.1% |
65.0% |
-17.8% |
0.0% |
0.0% |
|
 | ROI % | | 67.1% |
27.4% |
-64.4% |
-60.0% |
87.0% |
-26.1% |
0.0% |
0.0% |
|
 | ROE % | | 52.3% |
21.9% |
-60.1% |
-79.5% |
101.0% |
-23.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 61.2% |
53.0% |
45.5% |
28.3% |
64.5% |
54.8% |
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, % | | -114.0% |
-102.8% |
63.7% |
-24.6% |
-17.7% |
106.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
1.5% |
0.0% |
62.0% |
3.8% |
4.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
38.2% |
77.9% |
6.4% |
10.2% |
16.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.5 |
2.3 |
2.6 |
1.8 |
3.8 |
2.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.6 |
2.3 |
2.6 |
1.8 |
3.9 |
2.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 895.9 |
441.4 |
520.1 |
70.6 |
195.9 |
281.4 |
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 | | 1,466.9 |
1,481.7 |
1,013.3 |
439.1 |
1,037.8 |
682.9 |
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 |
68 |
-136 |
-105 |
295 |
-76 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
68 |
-136 |
-105 |
299 |
-76 |
0 |
0 |
|
 | EBIT / employee | | 0 |
68 |
-136 |
-109 |
288 |
-87 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
52 |
-107 |
-85 |
219 |
-70 |
0 |
0 |
|
|