|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 17.3% |
25.6% |
22.0% |
16.8% |
16.8% |
16.7% |
19.7% |
19.7% |
|
| Credit score (0-100) | | 12 |
4 |
5 |
11 |
10 |
9 |
5 |
5 |
|
| Credit rating | | BB |
B |
B |
BB |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
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 | | 285 |
430 |
-21.1 |
-12.6 |
-5.3 |
-5.1 |
0.0 |
0.0 |
|
| EBITDA | | 285 |
430 |
-21.1 |
-12.6 |
-5.3 |
-5.1 |
0.0 |
0.0 |
|
| EBIT | | 285 |
430 |
-21.1 |
-12.6 |
-5.3 |
-5.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 288.3 |
446.4 |
18.3 |
9.1 |
51.6 |
47.3 |
0.0 |
0.0 |
|
| Net earnings | | 224.8 |
348.2 |
14.3 |
7.1 |
40.2 |
36.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 288 |
446 |
18.3 |
9.1 |
51.6 |
47.3 |
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 | | 2,069 |
2,418 |
1,532 |
1,539 |
1,579 |
1,616 |
116 |
116 |
|
| Interest-bearing liabilities | | 178 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,415 |
2,549 |
1,548 |
1,549 |
1,596 |
1,626 |
116 |
116 |
|
|
| Net Debt | | -3,235 |
-590 |
-1,548 |
-114 |
-103 |
-121 |
-116 |
-116 |
|
|
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 | | 285 |
430 |
-21.1 |
-12.6 |
-5.3 |
-5.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
50.7% |
0.0% |
40.3% |
57.8% |
3.8% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 3,415 |
2,549 |
1,548 |
1,549 |
1,596 |
1,626 |
116 |
116 |
|
| Balance sheet change% | | 0.0% |
-25.4% |
-39.3% |
0.1% |
3.0% |
1.9% |
-92.9% |
0.0% |
|
| Added value | | 285.2 |
429.7 |
-21.1 |
-12.6 |
-5.3 |
-5.1 |
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 | | 1.0 |
2.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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% |
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 % | | 8.5% |
15.6% |
1.6% |
1.4% |
3.4% |
3.1% |
0.0% |
0.0% |
|
| ROI % | | 12.9% |
20.0% |
1.7% |
1.4% |
3.4% |
3.2% |
0.0% |
0.0% |
|
| ROE % | | 10.9% |
15.5% |
0.7% |
0.5% |
2.6% |
2.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 60.6% |
94.8% |
98.9% |
99.3% |
99.0% |
99.4% |
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, % | | -1,134.3% |
-137.3% |
7,344.9% |
904.0% |
1,938.3% |
2,369.8% |
0.0% |
0.0% |
|
| Gearing % | | 8.6% |
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 % | | 1.0% |
21.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.5 |
19.3 |
93.6 |
147.5 |
97.6 |
156.3 |
0.0 |
0.0 |
|
| Current Ratio | | 2.5 |
19.3 |
93.6 |
147.5 |
97.6 |
156.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,412.9 |
590.1 |
1,548.4 |
113.8 |
102.8 |
121.0 |
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 | | 2,069.3 |
2,417.5 |
1,531.8 |
1,539.0 |
1,579.2 |
1,616.1 |
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 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|