|
1000.0
| Bankruptcy risk for industry | | 2.7% |
2.7% |
2.7% |
2.7% |
2.7% |
2.7% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 4.9% |
13.3% |
12.5% |
4.2% |
4.2% |
4.0% |
10.7% |
10.5% |
|
| Credit score (0-100) | | 46 |
18 |
19 |
47 |
48 |
49 |
23 |
23 |
|
| Credit rating | | BBB |
BB |
BB |
BBB |
BBB |
BBB |
BB |
BB |
|
| 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 | | 2,011 |
-518 |
-399 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 1,273 |
614 |
1,273 |
2,276 |
2,227 |
1,960 |
0.0 |
0.0 |
|
| EBITDA | | 622 |
-465 |
-309 |
678 |
664 |
60.3 |
0.0 |
0.0 |
|
| EBIT | | 622 |
-465 |
-309 |
678 |
647 |
43.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 619.9 |
-466.8 |
-312.3 |
666.5 |
641.7 |
44.8 |
0.0 |
0.0 |
|
| Net earnings | | 483.5 |
-466.8 |
-318.7 |
666.5 |
641.7 |
44.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 620 |
-467 |
-312 |
666 |
642 |
44.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
76.4 |
70.0 |
52.7 |
0.0 |
0.0 |
|
| Shareholders equity total | | 534 |
66.7 |
-252 |
414 |
1,056 |
1,101 |
1,051 |
1,051 |
|
| Interest-bearing liabilities | | 231 |
853 |
1,109 |
1,141 |
1,223 |
1,354 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,185 |
2,624 |
4,326 |
2,918 |
2,524 |
2,545 |
1,051 |
1,051 |
|
|
| Net Debt | | -199 |
662 |
1,029 |
-1,193 |
-1,171 |
-412 |
-1,051 |
-1,051 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 2,011 |
-518 |
-399 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
-125.7% |
-22.9% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 1,273 |
614 |
1,273 |
2,276 |
2,227 |
1,960 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-51.7% |
107.3% |
78.8% |
-2.2% |
-12.0% |
-100.0% |
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) | | 1,185 |
2,624 |
4,326 |
2,918 |
2,524 |
2,545 |
1,051 |
1,051 |
|
| Balance sheet change% | | 0.0% |
121.4% |
64.9% |
-32.5% |
-13.5% |
0.8% |
-58.7% |
0.0% |
|
| Added value | | 621.8 |
-465.0 |
-309.3 |
677.6 |
646.6 |
60.3 |
0.0 |
0.0 |
|
| Added value % | | 30.9% |
89.8% |
77.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
76 |
-24 |
-35 |
-53 |
0 |
|
|
| Net sales trend | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 30.9% |
89.8% |
77.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 30.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 48.9% |
-75.7% |
-24.3% |
29.8% |
29.0% |
2.2% |
0.0% |
0.0% |
|
| Net Earnings % | | 24.1% |
90.2% |
79.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 24.1% |
90.2% |
79.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 30.8% |
90.2% |
78.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 52.5% |
-24.4% |
-8.6% |
18.1% |
23.8% |
1.8% |
0.0% |
0.0% |
|
| ROI % | | 81.3% |
-55.1% |
-30.5% |
50.9% |
33.7% |
1.9% |
0.0% |
0.0% |
|
| ROE % | | 90.6% |
-155.5% |
-14.5% |
28.1% |
87.3% |
4.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 45.0% |
2.5% |
-5.5% |
14.2% |
41.8% |
43.3% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 32.4% |
-494.1% |
-572.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 11.0% |
-457.2% |
-552.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | -32.0% |
-142.4% |
-332.8% |
-176.1% |
-176.4% |
-683.3% |
0.0% |
0.0% |
|
| Gearing % | | 43.3% |
1,278.3% |
-440.1% |
275.3% |
115.8% |
122.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.6% |
0.5% |
0.3% |
1.0% |
0.4% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
1.0 |
1.9 |
1.2 |
1.6 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
1.0 |
1.9 |
1.2 |
1.6 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 430.0 |
190.9 |
79.7 |
2,333.9 |
2,394.5 |
1,766.0 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 126.2 |
-0.0 |
-793.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 82.2 |
195.1 |
273.2 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 56.0% |
-495.4% |
-1,068.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 473.5 |
6.7 |
1,980.3 |
389.8 |
926.2 |
988.3 |
0.0 |
0.0 |
|
| Net working capital % | | 23.6% |
-1.3% |
-496.1% |
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 |
|
|