|
1000.0
| Bankruptcy risk for industry | | 1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 1.1% |
0.6% |
0.6% |
0.9% |
1.6% |
1.0% |
6.1% |
6.1% |
|
| Credit score (0-100) | | 86 |
98 |
96 |
87 |
74 |
84 |
39 |
39 |
|
| Credit rating | | A |
AA |
AA |
A |
A |
A |
BBB |
BBB |
|
| Credit limit (kDKK) | | 11,024.2 |
25,800.7 |
25,612.8 |
19,387.0 |
539.5 |
14,418.9 |
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 | | -56.9 |
-19.4 |
-27.5 |
-37.6 |
-36.6 |
-27.9 |
0.0 |
0.0 |
|
| EBITDA | | -81.9 |
-19.4 |
-27.5 |
-37.6 |
-36.6 |
-27.9 |
0.0 |
0.0 |
|
| EBIT | | -81.9 |
-19.4 |
-27.5 |
-37.6 |
-36.6 |
-47.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 67.2 |
2,980.3 |
1,648.1 |
25,239.7 |
-1,172.4 |
10,817.9 |
0.0 |
0.0 |
|
| Net earnings | | 52.5 |
2,324.7 |
1,285.6 |
23,722.7 |
-914.5 |
8,437.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 67.2 |
2,980 |
1,648 |
25,240 |
-1,172 |
10,818 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 520 |
520 |
520 |
520 |
520 |
500 |
0.0 |
0.0 |
|
| Shareholders equity total | | 265,593 |
267,918 |
269,204 |
292,926 |
292,012 |
300,450 |
289,035 |
289,035 |
|
| Interest-bearing liabilities | | 16,927 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 282,854 |
268,893 |
269,886 |
294,764 |
292,334 |
302,773 |
289,035 |
289,035 |
|
|
| Net Debt | | 8,297 |
-10,314 |
-9,276 |
-21,921 |
-14,915 |
-14,242 |
-289,035 |
-289,035 |
|
|
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 | | -56.9 |
-19.4 |
-27.5 |
-37.6 |
-36.6 |
-27.9 |
0.0 |
0.0 |
|
| Gross profit growth | | -21.3% |
65.9% |
-41.9% |
-36.8% |
2.7% |
23.9% |
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) | | 282,854 |
268,893 |
269,886 |
294,764 |
292,334 |
302,773 |
289,035 |
289,035 |
|
| Balance sheet change% | | 3.9% |
-4.9% |
0.4% |
9.2% |
-0.8% |
3.6% |
-4.5% |
0.0% |
|
| Added value | | -81.9 |
-19.4 |
-27.5 |
-37.6 |
-36.6 |
-27.9 |
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 |
-40 |
-500 |
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 (%) | | 144.0% |
100.0% |
100.0% |
100.0% |
100.0% |
171.8% |
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 % | | 0.9% |
1.2% |
1.1% |
9.2% |
1.3% |
3.8% |
0.0% |
0.0% |
|
| ROI % | | 0.9% |
1.2% |
1.1% |
9.3% |
1.3% |
3.8% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.9% |
0.5% |
8.4% |
-0.3% |
2.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 93.9% |
99.6% |
99.7% |
99.4% |
99.9% |
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, % | | -10,133.7% |
53,233.6% |
33,732.1% |
58,253.4% |
40,723.9% |
51,119.3% |
0.0% |
0.0% |
|
| Gearing % | | 6.4% |
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 % | | 22.2% |
2.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 11.0 |
181.0 |
260.1 |
131.9 |
745.9 |
107.8 |
0.0 |
0.0 |
|
| Current Ratio | | 11.0 |
181.0 |
260.1 |
131.9 |
745.9 |
107.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 8,630.1 |
10,314.0 |
9,276.3 |
21,921.3 |
14,914.7 |
14,241.8 |
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 | | 165,320.3 |
165,352.7 |
167,706.1 |
222,978.3 |
226,242.2 |
236,903.4 |
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 |
|
|