|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
1.8% |
1.7% |
1.3% |
9.9% |
11.4% |
9.7% |
9.7% |
|
| Credit score (0-100) | | 0 |
74 |
75 |
81 |
26 |
21 |
24 |
24 |
|
| Credit rating | | N/A |
BBB |
BBB |
BBB |
B |
B |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
8.9 |
20.7 |
159.3 |
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 | | 0.0 |
-56.1 |
-34.0 |
-7.3 |
-15.0 |
-15.0 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
-56.1 |
-250 |
-105 |
-15.0 |
-15.0 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
-56.1 |
-250 |
-105 |
-15.0 |
-15.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
324.6 |
-94.1 |
73.7 |
189.7 |
204.8 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
183.8 |
-71.6 |
53.5 |
149.8 |
159.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
325 |
-94.1 |
73.7 |
190 |
205 |
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 | | 0.0 |
14,306 |
14,234 |
14,288 |
14,438 |
14,597 |
14,097 |
14,097 |
|
| Interest-bearing liabilities | | 0.0 |
3,750 |
3,750 |
3,750 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
19,382 |
18,052 |
18,076 |
14,511 |
14,649 |
14,097 |
14,097 |
|
|
| Net Debt | | 0.0 |
883 |
1,172 |
1,884 |
-3,386 |
-2,426 |
-14,097 |
-14,097 |
|
|
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 | | 0.0 |
-56.1 |
-34.0 |
-7.3 |
-15.0 |
-15.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
39.4% |
78.4% |
-104.4% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0 |
19,382 |
18,052 |
18,076 |
14,511 |
14,649 |
14,097 |
14,097 |
|
| Balance sheet change% | | 0.0% |
0.0% |
-6.9% |
0.1% |
-19.7% |
1.0% |
-3.8% |
0.0% |
|
| Added value | | 0.0 |
-56.1 |
-250.4 |
-105.0 |
-15.0 |
-15.0 |
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 | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 0.0% |
100.0% |
737.0% |
1,430.5% |
100.0% |
100.0% |
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 % | | 0.0% |
1.7% |
-0.5% |
0.4% |
1.2% |
1.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
1.8% |
-0.5% |
0.4% |
1.2% |
1.5% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
1.3% |
-0.5% |
0.4% |
1.0% |
1.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
73.8% |
78.9% |
79.0% |
99.5% |
99.6% |
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, % | | 0.0% |
-1,574.4% |
-468.1% |
-1,794.5% |
22,575.1% |
16,173.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
26.2% |
26.3% |
26.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.1% |
0.0% |
0.0% |
0.2% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
8.5 |
185.2 |
327.8 |
198.9 |
282.8 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
8.5 |
185.2 |
327.8 |
198.9 |
282.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
2,866.7 |
2,577.8 |
1,865.7 |
3,386.3 |
2,426.0 |
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 | | 0.0 |
9,989.4 |
12,427.8 |
12,506.3 |
14,437.5 |
14,597.3 |
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 |
-250 |
-105 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-250 |
-105 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-250 |
-105 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-72 |
53 |
0 |
0 |
0 |
0 |
|
|