|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.4% |
3.2% |
1.3% |
1.3% |
2.3% |
2.2% |
9.0% |
9.0% |
|
 | Credit score (0-100) | | 79 |
57 |
80 |
79 |
64 |
64 |
27 |
27 |
|
 | Credit rating | | A |
BBB |
A |
A |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 9.0 |
0.0 |
23.8 |
40.7 |
0.0 |
0.1 |
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 | | -6.7 |
-9.5 |
-7.0 |
-6.3 |
-90.3 |
-91.5 |
0.0 |
0.0 |
|
 | EBITDA | | -6.7 |
-9.5 |
-7.0 |
-6.3 |
-90.3 |
-91.5 |
0.0 |
0.0 |
|
 | EBIT | | -6.7 |
-9.5 |
-7.0 |
-6.3 |
-90.3 |
-91.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 12.5 |
52.7 |
354.8 |
1,177.0 |
1,121.0 |
2,166.2 |
0.0 |
0.0 |
|
 | Net earnings | | 266.1 |
41.1 |
276.7 |
917.4 |
872.3 |
1,681.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 12.5 |
52.7 |
355 |
1,177 |
1,121 |
2,166 |
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 | | 1,310 |
1,351 |
1,628 |
2,545 |
3,418 |
5,100 |
4,880 |
4,880 |
|
 | Interest-bearing liabilities | | 501 |
1,117 |
1,069 |
1,632 |
2,649 |
2,720 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,817 |
2,475 |
2,704 |
4,265 |
6,378 |
8,537 |
4,880 |
4,880 |
|
|
 | Net Debt | | -1,041 |
-1,098 |
-1,453 |
-2,623 |
-3,724 |
-5,818 |
-4,880 |
-4,880 |
|
|
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 | | -6.7 |
-9.5 |
-7.0 |
-6.3 |
-90.3 |
-91.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 49.9% |
-42.1% |
25.7% |
11.3% |
-1,344.0% |
-1.4% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,817 |
2,475 |
2,704 |
4,265 |
6,378 |
8,537 |
4,880 |
4,880 |
|
 | Balance sheet change% | | 18.2% |
36.2% |
9.2% |
57.7% |
49.5% |
33.8% |
-42.8% |
0.0% |
|
 | Added value | | -6.7 |
-9.5 |
-7.0 |
-6.3 |
-90.3 |
-91.5 |
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 | | -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% |
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 % | | 2.6% |
3.7% |
15.4% |
35.9% |
23.6% |
32.1% |
0.0% |
0.0% |
|
 | ROI % | | 2.6% |
3.7% |
15.4% |
36.3% |
24.5% |
34.5% |
0.0% |
0.0% |
|
 | ROE % | | 22.6% |
3.1% |
18.6% |
44.0% |
29.3% |
39.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 72.1% |
54.6% |
60.2% |
59.7% |
53.6% |
59.7% |
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, % | | 15,587.2% |
11,565.1% |
20,616.7% |
41,970.2% |
4,126.6% |
6,358.0% |
0.0% |
0.0% |
|
 | Gearing % | | 38.3% |
82.7% |
65.7% |
64.1% |
77.5% |
53.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.2% |
3.2% |
3.9% |
5.3% |
6.3% |
8.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 363.3 |
396.0 |
432.6 |
682.4 |
30.4 |
20.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 363.3 |
396.0 |
432.6 |
682.4 |
30.4 |
20.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,542.8 |
2,215.3 |
2,522.6 |
4,254.7 |
6,373.6 |
8,537.1 |
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 | | 421.0 |
389.4 |
321.7 |
708.4 |
-84.1 |
50.7 |
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 | | -7 |
-9 |
-7 |
-6 |
-90 |
-92 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -7 |
-9 |
-7 |
-6 |
-90 |
-92 |
0 |
0 |
|
 | EBIT / employee | | -7 |
-9 |
-7 |
-6 |
-90 |
-92 |
0 |
0 |
|
 | Net earnings / employee | | 266 |
41 |
277 |
917 |
872 |
1,682 |
0 |
0 |
|
|