|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 4.8% |
4.5% |
2.5% |
3.6% |
3.1% |
3.0% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 46 |
48 |
62 |
51 |
56 |
56 |
24 |
24 |
|
 | Credit rating | | BBB |
BBB |
BBB |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -16.9 |
-17.2 |
-27.8 |
-28.1 |
-24.6 |
-27.4 |
0.0 |
0.0 |
|
 | EBITDA | | -16.9 |
-17.2 |
-27.8 |
-28.1 |
-24.6 |
-27.4 |
0.0 |
0.0 |
|
 | EBIT | | -16.9 |
-17.2 |
-27.8 |
-28.1 |
-24.6 |
-27.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 26.6 |
123.5 |
557.6 |
-151.4 |
277.5 |
460.6 |
0.0 |
0.0 |
|
 | Net earnings | | 18.8 |
104.8 |
474.6 |
-151.4 |
277.4 |
389.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 26.6 |
123 |
558 |
-151 |
278 |
461 |
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 | | 2,413 |
2,463 |
2,808 |
2,600 |
2,820 |
3,150 |
2,528 |
2,528 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
3.7 |
3.2 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,421 |
2,483 |
2,911 |
2,692 |
2,831 |
3,204 |
2,528 |
2,528 |
|
|
 | Net Debt | | -2,339 |
-2,362 |
-2,604 |
-2,254 |
-2,214 |
-2,588 |
-2,528 |
-2,528 |
|
|
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 | | -16.9 |
-17.2 |
-27.8 |
-28.1 |
-24.6 |
-27.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1.0% |
-1.8% |
-61.2% |
-1.3% |
12.6% |
-11.5% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 2,421 |
2,483 |
2,911 |
2,692 |
2,831 |
3,204 |
2,528 |
2,528 |
|
 | Balance sheet change% | | -1.4% |
2.6% |
17.3% |
-7.5% |
5.2% |
13.2% |
-21.1% |
0.0% |
|
 | Added value | | -16.9 |
-17.2 |
-27.8 |
-28.1 |
-24.6 |
-27.4 |
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 % | | 1.1% |
5.0% |
20.8% |
8.8% |
10.6% |
15.3% |
0.0% |
0.0% |
|
 | ROI % | | 1.1% |
5.1% |
21.3% |
9.2% |
10.8% |
15.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.8% |
4.3% |
18.0% |
-5.6% |
10.2% |
13.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.7% |
99.2% |
96.4% |
96.6% |
99.6% |
98.3% |
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, % | | 13,811.6% |
13,705.9% |
9,374.0% |
8,010.5% |
8,999.2% |
9,431.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
21,566.2% |
463.2% |
104.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 299.6 |
245.8 |
115.1 |
25.7 |
211.3 |
167.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 299.6 |
245.8 |
115.1 |
25.7 |
211.3 |
167.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,338.6 |
2,361.5 |
2,604.1 |
2,257.9 |
2,217.0 |
2,587.8 |
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 | | 143.6 |
330.5 |
53.0 |
29.8 |
140.1 |
147.2 |
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 |
-27 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-27 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-27 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
389 |
0 |
0 |
|
|