|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 7.8% |
16.9% |
11.5% |
5.5% |
15.4% |
1.4% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 33 |
10 |
19 |
40 |
12 |
78 |
32 |
32 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
207.8 |
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 | | -16.0 |
-33.5 |
-58.4 |
-21.6 |
-25.7 |
-47.6 |
0.0 |
0.0 |
|
 | EBITDA | | -16.0 |
-33.5 |
-58.4 |
-21.6 |
-25.7 |
-47.6 |
0.0 |
0.0 |
|
 | EBIT | | -16.0 |
-33.5 |
-58.4 |
-21.6 |
-25.7 |
-59.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -38.2 |
383.7 |
-71.5 |
-35.6 |
22,052.9 |
2,164.6 |
0.0 |
0.0 |
|
 | Net earnings | | -38.2 |
383.7 |
-71.5 |
-35.6 |
22,053.9 |
1,724.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -38.2 |
384 |
-71.5 |
-35.6 |
22,053 |
2,165 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
57.4 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,292 |
1,565 |
1,380 |
1,230 |
23,166 |
24,769 |
24,584 |
24,584 |
|
 | Interest-bearing liabilities | | 146 |
0.0 |
82.5 |
6.6 |
15.6 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,759 |
1,570 |
1,499 |
1,242 |
23,253 |
25,214 |
24,584 |
24,584 |
|
|
 | Net Debt | | -1,526 |
-1,570 |
-1,289 |
-1,129 |
-23,238 |
-25,115 |
-24,584 |
-24,584 |
|
|
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 | | -16.0 |
-33.5 |
-58.4 |
-21.6 |
-25.7 |
-47.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 47.3% |
-109.2% |
-74.1% |
63.0% |
-18.7% |
-85.3% |
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) | | 1,759 |
1,570 |
1,499 |
1,242 |
23,253 |
25,214 |
24,584 |
24,584 |
|
 | Balance sheet change% | | 1.8% |
-10.8% |
-4.5% |
-17.2% |
1,772.7% |
8.4% |
-2.5% |
0.0% |
|
 | Added value | | -16.0 |
-33.5 |
-58.4 |
-21.6 |
-25.7 |
-47.6 |
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 |
46 |
-57 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
124.1% |
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 % | | -1.0% |
23.8% |
-3.8% |
-1.5% |
180.1% |
8.9% |
0.0% |
0.0% |
|
 | ROI % | | -1.3% |
26.4% |
-3.9% |
-1.6% |
180.6% |
9.0% |
0.0% |
0.0% |
|
 | ROE % | | -2.8% |
26.9% |
-4.9% |
-2.7% |
180.8% |
7.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 73.4% |
99.7% |
92.1% |
99.1% |
99.6% |
98.2% |
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, % | | 9,518.2% |
4,679.0% |
2,207.9% |
5,220.6% |
90,545.3% |
52,801.5% |
0.0% |
0.0% |
|
 | Gearing % | | 11.3% |
0.0% |
6.0% |
0.5% |
0.1% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 26.3% |
16.5% |
31.7% |
32.5% |
0.1% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 3.6 |
313.9 |
11.7 |
98.3 |
267.6 |
56.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.6 |
313.9 |
11.7 |
98.3 |
267.6 |
56.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,671.8 |
1,569.6 |
1,371.8 |
1,135.7 |
23,253.2 |
25,115.0 |
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 | | 1,204.4 |
1,564.6 |
1,275.2 |
1,125.1 |
23,166.2 |
145.1 |
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 |
|
|