|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
1.0% |
|
| Bankruptcy risk | | 7.5% |
3.8% |
2.9% |
2.4% |
2.3% |
2.2% |
10.6% |
10.6% |
|
| Credit score (0-100) | | 34 |
53 |
58 |
62 |
64 |
65 |
23 |
23 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
1.0 |
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 | | 170 |
1,313 |
1,422 |
1,416 |
30.5 |
-241 |
0.0 |
0.0 |
|
| EBITDA | | 170 |
1,026 |
1,115 |
1,128 |
-78.5 |
-241 |
0.0 |
0.0 |
|
| EBIT | | 170 |
1,026 |
1,115 |
1,128 |
-78.5 |
-241 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 89.0 |
1,039.1 |
361.5 |
1,199.9 |
4,126.3 |
22,862.5 |
0.0 |
0.0 |
|
| Net earnings | | 51.9 |
813.9 |
112.7 |
952.6 |
3,805.5 |
22,989.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 89.0 |
1,039 |
362 |
1,200 |
4,126 |
22,863 |
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 | | 262 |
1,076 |
1,188 |
2,141 |
5,146 |
25,236 |
1,238 |
1,238 |
|
| Interest-bearing liabilities | | 26.2 |
38.5 |
42.6 |
42.8 |
7.5 |
358 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 336 |
1,557 |
1,652 |
2,306 |
5,506 |
25,617 |
1,238 |
1,238 |
|
|
| Net Debt | | -142 |
-1,318 |
-32.1 |
-1,022 |
-2,083 |
-19,138 |
-1,238 |
-1,238 |
|
|
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 | | 170 |
1,313 |
1,422 |
1,416 |
30.5 |
-241 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
672.8% |
8.3% |
-0.4% |
-97.8% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 336 |
1,557 |
1,652 |
2,306 |
5,506 |
25,617 |
1,238 |
1,238 |
|
| Balance sheet change% | | 47.7% |
363.6% |
6.2% |
39.6% |
138.7% |
365.3% |
-95.2% |
0.0% |
|
| Added value | | 169.9 |
1,026.1 |
1,115.4 |
1,127.8 |
-78.5 |
-240.6 |
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 |
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 |
3.0 |
4.0 |
-1.0 |
-2.0 |
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% |
78.1% |
78.4% |
79.6% |
-257.2% |
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 % | | 32.1% |
110.2% |
22.8% |
61.1% |
105.8% |
151.3% |
0.0% |
0.0% |
|
| ROI % | | 35.9% |
148.8% |
31.2% |
70.8% |
112.6% |
153.1% |
0.0% |
0.0% |
|
| ROE % | | 22.0% |
121.7% |
10.0% |
57.2% |
104.4% |
151.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 77.9% |
69.1% |
71.9% |
92.8% |
93.5% |
98.5% |
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, % | | -83.9% |
-128.5% |
-2.9% |
-90.6% |
2,653.5% |
7,955.5% |
0.0% |
0.0% |
|
| Gearing % | | 10.0% |
3.6% |
3.6% |
2.0% |
0.1% |
1.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 8.2% |
11.1% |
9.7% |
21.0% |
18.3% |
370.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.3 |
2.8 |
1.5 |
10.1 |
6.2 |
51.6 |
0.0 |
0.0 |
|
| Current Ratio | | 2.3 |
2.8 |
1.5 |
10.1 |
6.2 |
51.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 168.7 |
1,357.0 |
74.7 |
1,064.5 |
2,090.7 |
19,496.6 |
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 | | 94.5 |
875.9 |
238.5 |
1,500.0 |
1,883.1 |
19,295.8 |
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 |
1,026 |
1,115 |
1,128 |
-79 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
1,026 |
1,115 |
1,128 |
-79 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
1,026 |
1,115 |
1,128 |
-79 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
814 |
113 |
953 |
3,806 |
0 |
0 |
0 |
|
|