|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
|
| Bankruptcy risk | | 0.6% |
1.1% |
0.7% |
1.0% |
0.8% |
1.5% |
9.0% |
7.8% |
|
| Credit score (0-100) | | 96 |
85 |
96 |
87 |
92 |
76 |
27 |
9 |
|
| Credit rating | | A |
BBB |
A |
A |
A |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 50,797.1 |
17,654.1 |
53,417.0 |
53,559.3 |
84,481.0 |
3,963.3 |
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 | | -7.0 |
-7.3 |
-7.4 |
-8.5 |
-8.3 |
-8.5 |
0.0 |
0.0 |
|
| EBITDA | | -7.0 |
-7.3 |
-7.4 |
-8.5 |
-8.3 |
-8.5 |
0.0 |
0.0 |
|
| EBIT | | -7.0 |
-7.3 |
-7.4 |
-8.5 |
-8.3 |
-8.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 26,139.3 |
-5,214.9 |
44,122.5 |
263,578.2 |
92,482.3 |
-53,553.1 |
0.0 |
0.0 |
|
| Net earnings | | 25,915.6 |
-5,456.9 |
43,873.4 |
263,313.8 |
92,153.7 |
-53,874.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 26,139 |
-5,215 |
44,123 |
263,578 |
92,482 |
-53,553 |
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 | | 537,634 |
530,439 |
571,621 |
838,509 |
937,136 |
876,729 |
258,199 |
258,199 |
|
| Interest-bearing liabilities | | 7,036 |
5,620 |
3,087 |
3,125 |
3,162 |
4,903 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 544,933 |
536,379 |
575,056 |
842,001 |
940,731 |
882,172 |
258,199 |
258,199 |
|
|
| Net Debt | | 6,961 |
5,551 |
3,036 |
2,976 |
-41,690 |
-39,877 |
-258,199 |
-258,199 |
|
|
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 | | -7.0 |
-7.3 |
-7.4 |
-8.5 |
-8.3 |
-8.5 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.4% |
-2.9% |
-2.5% |
-14.0% |
1.9% |
-2.0% |
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) | | 544,933 |
536,379 |
575,056 |
842,001 |
940,731 |
882,172 |
258,199 |
258,199 |
|
| Balance sheet change% | | 4.5% |
-1.6% |
7.2% |
46.4% |
11.7% |
-6.2% |
-70.7% |
0.0% |
|
| Added value | | -7.0 |
-7.3 |
-7.4 |
-8.5 |
-8.3 |
-8.5 |
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 | | -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 % | | 4.9% |
-0.9% |
8.0% |
37.2% |
10.4% |
-5.8% |
0.0% |
0.0% |
|
| ROI % | | 4.9% |
-0.9% |
8.0% |
37.2% |
10.4% |
-5.8% |
0.0% |
0.0% |
|
| ROE % | | 4.9% |
-1.0% |
8.0% |
37.3% |
10.4% |
-5.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 98.7% |
98.9% |
99.4% |
99.6% |
99.6% |
99.4% |
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, % | | -98,738.3% |
-76,534.6% |
-40,849.3% |
-35,136.3% |
501,801.9% |
470,581.2% |
0.0% |
0.0% |
|
| Gearing % | | 1.3% |
1.1% |
0.5% |
0.4% |
0.3% |
0.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.2% |
1.4% |
1.8% |
1.4% |
3.1% |
11.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 13.3 |
17.1 |
29.1 |
31.4 |
46.0 |
33.7 |
0.0 |
0.0 |
|
| Current Ratio | | 13.3 |
17.1 |
29.1 |
31.4 |
46.0 |
33.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 75.3 |
68.7 |
51.8 |
148.8 |
44,851.8 |
44,780.0 |
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 |
307.5 |
301.5 |
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 | | 89,833.7 |
95,632.9 |
96,505.9 |
106,120.4 |
161,653.5 |
177,787.0 |
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 |
|
|