|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.8% |
1.4% |
0.9% |
1.8% |
2.1% |
1.4% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 73 |
80 |
88 |
70 |
67 |
76 |
30 |
30 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.6 |
14.0 |
558.6 |
3.5 |
0.6 |
44.2 |
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 | | -25.0 |
-21.0 |
-14.0 |
-32.0 |
-43.0 |
-10.3 |
0.0 |
0.0 |
|
 | EBITDA | | -25.0 |
-21.0 |
-14.0 |
-32.0 |
-43.0 |
-10.3 |
0.0 |
0.0 |
|
 | EBIT | | -25.0 |
-21.0 |
-14.0 |
-32.0 |
-43.0 |
-10.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,252.0 |
426.0 |
5,816.0 |
-208.0 |
-90.0 |
10.8 |
0.0 |
0.0 |
|
 | Net earnings | | 1,252.0 |
426.0 |
5,816.0 |
-208.0 |
-90.0 |
10.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,252 |
426 |
5,816 |
-208 |
-90.0 |
10.8 |
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 | | 1,378 |
1,703 |
7,419 |
7,098 |
6,894 |
6,787 |
6,737 |
6,737 |
|
 | Interest-bearing liabilities | | 3,300 |
2,825 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,185 |
6,185 |
7,464 |
8,216 |
7,319 |
7,234 |
6,737 |
6,737 |
|
|
 | Net Debt | | 3,300 |
2,825 |
-2,923 |
-2,571 |
-855 |
-390 |
-6,737 |
-6,737 |
|
|
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 | | -25.0 |
-21.0 |
-14.0 |
-32.0 |
-43.0 |
-10.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.7% |
16.0% |
33.3% |
-128.6% |
-34.4% |
76.0% |
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) | | 6,185 |
6,185 |
7,464 |
8,216 |
7,319 |
7,234 |
6,737 |
6,737 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
20.7% |
10.1% |
-10.9% |
-1.2% |
-6.9% |
0.0% |
|
 | Added value | | -25.0 |
-21.0 |
-14.0 |
-32.0 |
-43.0 |
-10.3 |
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 | | -2.0 |
-3.0 |
-4.0 |
-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 % | | 22.2% |
8.5% |
86.1% |
-0.4% |
-0.5% |
0.4% |
0.0% |
0.0% |
|
 | ROI % | | 41.6% |
11.4% |
98.4% |
-0.4% |
-0.6% |
0.5% |
0.0% |
0.0% |
|
 | ROE % | | 166.5% |
27.7% |
127.5% |
-2.9% |
-1.3% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 22.3% |
27.5% |
99.4% |
86.4% |
94.2% |
93.8% |
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, % | | -13,200.0% |
-13,452.4% |
20,878.6% |
8,034.4% |
1,988.4% |
3,787.3% |
0.0% |
0.0% |
|
 | Gearing % | | 239.5% |
165.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.7% |
3.2% |
4.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
65.0 |
2.3 |
2.0 |
0.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
65.0 |
2.3 |
2.0 |
0.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
2,923.0 |
2,571.0 |
855.0 |
390.4 |
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 | | -4,807.0 |
-4,482.0 |
1,348.0 |
1,494.0 |
430.0 |
-56.6 |
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 |
|
|