|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.4% |
3.4% |
|
| Bankruptcy risk | | 1.4% |
3.4% |
3.7% |
3.7% |
3.0% |
2.9% |
11.0% |
10.7% |
|
| Credit score (0-100) | | 80 |
55 |
51 |
50 |
57 |
53 |
5 |
5 |
|
| Credit rating | | BBB |
BB |
BB |
BB |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 88.3 |
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 | | 16,998 |
16,596 |
18,461 |
18,034 |
18,370 |
18,049 |
18,049 |
18,049 |
|
| Gross profit | | 3,155 |
3,021 |
3,441 |
3,237 |
2,391 |
2,988 |
0.0 |
0.0 |
|
| EBITDA | | 503 |
108 |
80.0 |
3.0 |
-694 |
-199 |
0.0 |
0.0 |
|
| EBIT | | 148 |
108 |
80.0 |
3.0 |
-1,037 |
-969 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 244.8 |
131.0 |
104.0 |
110.0 |
-932.6 |
-738.6 |
0.0 |
0.0 |
|
| Net earnings | | 212.7 |
131.0 |
104.0 |
110.0 |
-726.4 |
-663.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 245 |
108 |
80.0 |
3.0 |
-933 |
-739 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 5,546 |
0.0 |
0.0 |
0.0 |
4,791 |
4,151 |
0.0 |
0.0 |
|
| Shareholders equity total | | 10,525 |
10,564 |
10,670 |
10,781 |
10,055 |
9,394 |
9,362 |
9,362 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
10.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,523 |
12,403 |
13,101 |
12,811 |
11,980 |
11,413 |
9,362 |
9,362 |
|
|
| Net Debt | | -253 |
0.0 |
0.0 |
0.0 |
-385 |
-220 |
-9,362 |
-9,362 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 16,998 |
16,596 |
18,461 |
18,034 |
18,370 |
18,049 |
18,049 |
18,049 |
|
| Net sales growth | | 1.2% |
-2.4% |
11.2% |
-2.3% |
1.9% |
-1.7% |
0.0% |
0.0% |
|
| Gross profit | | 3,155 |
3,021 |
3,441 |
3,237 |
2,391 |
2,988 |
0.0 |
0.0 |
|
| Gross profit growth | | -4.7% |
-4.3% |
13.9% |
-5.9% |
-26.1% |
25.0% |
-100.0% |
0.0% |
|
| Employees | | 5 |
0 |
0 |
0 |
5 |
6 |
0 |
0 |
|
| Employee growth % | | -16.7% |
-100.0% |
0.0% |
0.0% |
0.0% |
20.0% |
-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) | | 11,523 |
12,403 |
13,101 |
12,811 |
11,980 |
11,413 |
9,362 |
9,362 |
|
| Balance sheet change% | | 1.9% |
7.6% |
5.6% |
-2.2% |
-6.5% |
-4.7% |
-18.0% |
0.0% |
|
| Added value | | 502.6 |
108.0 |
80.0 |
3.0 |
-1,037.2 |
-199.2 |
0.0 |
0.0 |
|
| Added value % | | 3.0% |
0.7% |
0.4% |
|
-5.6% |
-1.1% |
0.0% |
0.0% |
|
| Investments | | -574 |
-5,546 |
0 |
0 |
4,448 |
-1,410 |
-4,151 |
0 |
|
|
| Net sales trend | | 1.0 |
-1.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
5.0 |
5.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 3.0% |
0.7% |
0.4% |
0.0% |
-3.8% |
-1.1% |
0.0% |
0.0% |
|
| EBIT % | | 0.9% |
0.7% |
0.4% |
0.0% |
-5.6% |
-5.4% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 4.7% |
3.6% |
2.3% |
0.1% |
-43.4% |
-32.4% |
0.0% |
0.0% |
|
| Net Earnings % | | 1.3% |
0.8% |
0.6% |
0.6% |
-4.0% |
-3.7% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 3.3% |
0.8% |
0.6% |
0.6% |
-2.1% |
0.6% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 1.4% |
0.7% |
0.4% |
0.0% |
-5.1% |
-4.1% |
0.0% |
0.0% |
|
| ROA % | | 2.2% |
0.9% |
0.6% |
0.0% |
-7.5% |
-6.1% |
0.0% |
0.0% |
|
| ROI % | | 2.2% |
0.9% |
0.6% |
0.0% |
-8.0% |
-7.1% |
0.0% |
0.0% |
|
| ROE % | | 2.0% |
1.2% |
1.0% |
1.0% |
-7.0% |
-6.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 91.3% |
100.0% |
100.0% |
100.0% |
83.9% |
82.3% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 3.3% |
0.0% |
0.0% |
0.0% |
8.5% |
9.6% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 1.8% |
0.0% |
0.0% |
0.0% |
6.3% |
8.4% |
-51.9% |
-51.9% |
|
| Net int. bear. debt to EBITDA, % | | -50.4% |
0.0% |
0.0% |
0.0% |
55.5% |
110.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
102.2% |
574.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 8.4 |
0.0 |
0.0 |
0.0 |
3.9 |
3.6 |
0.0 |
0.0 |
|
| Current Ratio | | 10.1 |
0.0 |
0.0 |
0.0 |
5.0 |
4.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 253.4 |
0.0 |
0.0 |
0.0 |
395.3 |
219.9 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 2.8 |
0.0 |
0.0 |
0.0 |
1.3 |
2.7 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.5 |
0.0 |
0.0 |
0.0 |
26.7 |
25.9 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 33.0% |
0.0% |
0.0% |
0.0% |
37.3% |
38.3% |
51.9% |
51.9% |
|
| Net working capital | | 4,905.3 |
0.0 |
0.0 |
0.0 |
5,298.7 |
5,233.1 |
0.0 |
0.0 |
|
| Net working capital % | | 28.9% |
0.0% |
0.0% |
0.0% |
28.8% |
29.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 3,400 |
0 |
0 |
0 |
3,674 |
3,008 |
0 |
0 |
|
| Added value / employee | | 101 |
0 |
0 |
0 |
-207 |
-33 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 101 |
0 |
0 |
0 |
-139 |
-33 |
0 |
0 |
|
| EBIT / employee | | 30 |
0 |
0 |
0 |
-207 |
-162 |
0 |
0 |
|
| Net earnings / employee | | 43 |
0 |
0 |
0 |
-145 |
-111 |
0 |
0 |
|
|