|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 9.2% |
9.1% |
3.8% |
4.1% |
3.3% |
4.2% |
12.8% |
12.8% |
|
| Credit score (0-100) | | 28 |
28 |
51 |
47 |
54 |
47 |
18 |
18 |
|
| Credit rating | | BB |
BB |
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 | | 0.0 |
0.0 |
-16.5 |
-17.0 |
-10.0 |
-17.1 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-16.5 |
-17.0 |
-10.0 |
-17.1 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-16.5 |
-17.0 |
-10.0 |
-17.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 490.0 |
482.2 |
652.1 |
452.7 |
1,722.2 |
100.1 |
0.0 |
0.0 |
|
| Net earnings | | 490.0 |
482.2 |
652.1 |
452.7 |
1,722.2 |
100.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 490 |
482 |
652 |
453 |
1,722 |
100 |
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 | | 891 |
1,373 |
1,670 |
1,623 |
1,845 |
1,445 |
1,259 |
1,259 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 891 |
1,373 |
1,751 |
1,628 |
1,851 |
1,456 |
1,259 |
1,259 |
|
|
| Net Debt | | -793 |
-1,275 |
-1,653 |
-1,530 |
-828 |
-311 |
-1,259 |
-1,259 |
|
|
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 | | 0.0 |
0.0 |
-16.5 |
-17.0 |
-10.0 |
-17.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
-2.7% |
41.1% |
-71.6% |
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) | | 891 |
1,373 |
1,751 |
1,628 |
1,851 |
1,456 |
1,259 |
1,259 |
|
| Balance sheet change% | | -62.9% |
54.1% |
27.5% |
-7.1% |
13.7% |
-21.3% |
-13.5% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-16.5 |
-17.0 |
-10.0 |
-17.1 |
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 | | 0.0 |
0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 0.0% |
0.0% |
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 % | | 29.7% |
43.3% |
42.9% |
28.0% |
99.2% |
6.4% |
0.0% |
0.0% |
|
| ROI % | | 29.7% |
43.3% |
44.0% |
28.7% |
99.5% |
6.4% |
0.0% |
0.0% |
|
| ROE % | | 29.7% |
42.6% |
42.9% |
27.5% |
99.3% |
6.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 100.0% |
100.0% |
95.4% |
99.7% |
99.7% |
99.2% |
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, % | | 0.0% |
0.0% |
10,008.0% |
9,014.2% |
8,287.0% |
1,813.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
20.3 |
299.6 |
137.9 |
38.7 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
20.3 |
299.6 |
137.9 |
38.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 792.8 |
1,275.0 |
1,653.1 |
1,529.6 |
828.1 |
311.0 |
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 |
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 | | 792.8 |
1,275.0 |
1,571.8 |
1,524.5 |
822.1 |
422.2 |
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 |
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 |
|
|