|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
 | Bankruptcy risk | | 1.6% |
1.4% |
1.2% |
1.6% |
5.0% |
11.4% |
9.8% |
9.6% |
|
 | Credit score (0-100) | | 77 |
80 |
81 |
74 |
43 |
20 |
25 |
26 |
|
 | Credit rating | | A |
A |
A |
A |
BBB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 3.8 |
41.6 |
86.0 |
10.4 |
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 | | 459 |
412 |
319 |
220 |
172 |
126 |
0.0 |
0.0 |
|
 | EBITDA | | 459 |
1,012 |
319 |
220 |
172 |
126 |
0.0 |
0.0 |
|
 | EBIT | | 454 |
967 |
319 |
220 |
172 |
126 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 420.3 |
3,100.2 |
253.2 |
152.3 |
-1,402.4 |
27.1 |
0.0 |
0.0 |
|
 | Net earnings | | 327.3 |
2,417.7 |
197.5 |
118.8 |
-1,421.2 |
21.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 349 |
1,921 |
253 |
152 |
-1,402 |
27.1 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 5,646 |
6,935 |
6,992 |
7,276 |
7,437 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,306 |
3,724 |
3,921 |
4,040 |
2,619 |
2,640 |
2,140 |
2,140 |
|
 | Interest-bearing liabilities | | 4,564 |
4,352 |
4,528 |
4,471 |
3,855 |
2,696 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,075 |
9,132 |
8,985 |
9,055 |
7,842 |
7,515 |
2,140 |
2,140 |
|
|
 | Net Debt | | 4,324 |
4,069 |
4,268 |
4,471 |
3,824 |
2,661 |
-2,140 |
-2,140 |
|
|
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 | | 459 |
412 |
319 |
220 |
172 |
126 |
0.0 |
0.0 |
|
 | Gross profit growth | | -8.6% |
-10.4% |
-22.5% |
-31.1% |
-21.7% |
-26.5% |
-100.0% |
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) | | 6,075 |
9,132 |
8,985 |
9,055 |
7,842 |
7,515 |
2,140 |
2,140 |
|
 | Balance sheet change% | | 2.2% |
50.3% |
-1.6% |
0.8% |
-13.4% |
-4.2% |
-71.5% |
0.0% |
|
 | Added value | | 459.2 |
1,011.7 |
319.2 |
220.0 |
172.2 |
126.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 40 |
1,243 |
57 |
284 |
162 |
-7,437 |
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 (%) | | 98.8% |
234.8% |
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 % | | 7.6% |
24.2% |
3.5% |
2.4% |
-15.6% |
1.7% |
0.0% |
0.0% |
|
 | ROI % | | 7.8% |
26.1% |
3.7% |
2.5% |
-16.9% |
2.1% |
0.0% |
0.0% |
|
 | ROE % | | 28.7% |
96.1% |
5.2% |
3.0% |
-42.7% |
0.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 21.2% |
40.8% |
43.6% |
44.6% |
33.5% |
35.2% |
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, % | | 941.6% |
402.2% |
1,337.4% |
2,032.7% |
2,221.0% |
2,103.9% |
0.0% |
0.0% |
|
 | Gearing % | | 349.4% |
116.9% |
115.5% |
110.7% |
147.2% |
102.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.2% |
-1.7% |
1.5% |
1.5% |
2.1% |
3.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.4 |
0.3 |
0.2 |
0.0 |
0.2 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.4 |
0.3 |
0.2 |
0.0 |
0.2 |
3.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 239.4 |
283.8 |
259.5 |
0.0 |
30.3 |
34.6 |
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 | | -785.2 |
-1,251.8 |
-1,344.1 |
-1,749.6 |
-1,836.2 |
5,516.2 |
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 |
|
|