|
1000.0
 | Bankruptcy risk for industry | | 0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
0.2% |
|
 | Bankruptcy risk | | 0.9% |
0.7% |
0.5% |
0.8% |
0.6% |
3.0% |
7.4% |
7.4% |
|
 | Credit score (0-100) | | 91 |
96 |
99 |
90 |
98 |
56 |
33 |
33 |
|
 | Credit rating | | A |
AA |
AAA |
AA |
AA |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 772.2 |
1,515.7 |
1,733.7 |
1,426.7 |
1,894.4 |
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 | | -34.1 |
-26.6 |
-25.4 |
-27.2 |
-28.1 |
-31.7 |
0.0 |
0.0 |
|
 | EBITDA | | -34.1 |
-26.6 |
-25.4 |
-27.2 |
-28.1 |
-31.7 |
0.0 |
0.0 |
|
 | EBIT | | -34.1 |
-26.6 |
-25.4 |
-27.2 |
-28.1 |
-31.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 934.4 |
5,719.6 |
2,007.7 |
432.2 |
3,519.2 |
-2,480.5 |
0.0 |
0.0 |
|
 | Net earnings | | 907.4 |
5,692.9 |
1,987.5 |
421.9 |
3,525.8 |
-2,472.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 934 |
5,720 |
2,008 |
432 |
3,519 |
-2,480 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
107 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,346 |
16,284 |
17,567 |
17,469 |
19,515 |
16,542 |
14,042 |
14,042 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
74.3 |
150 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 14,909 |
19,473 |
19,696 |
19,084 |
19,653 |
16,894 |
14,042 |
14,042 |
|
|
 | Net Debt | | -0.1 |
0.0 |
-30.1 |
-3.3 |
70.7 |
148 |
-14,042 |
-14,042 |
|
|
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 | | -34.1 |
-26.6 |
-25.4 |
-27.2 |
-28.1 |
-31.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -49.8% |
22.1% |
4.5% |
-7.2% |
-3.5% |
-12.8% |
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) | | 14,909 |
19,473 |
19,696 |
19,084 |
19,653 |
16,894 |
14,042 |
14,042 |
|
 | Balance sheet change% | | 7.1% |
30.6% |
1.1% |
-3.1% |
3.0% |
-14.0% |
-16.9% |
0.0% |
|
 | Added value | | -34.1 |
-26.6 |
-25.4 |
-27.2 |
-28.1 |
-31.7 |
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 |
107 |
-107 |
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 (%) | | 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 % | | 6.5% |
33.3% |
10.3% |
2.2% |
18.2% |
-13.5% |
0.0% |
0.0% |
|
 | ROI % | | 9.5% |
43.0% |
11.9% |
2.5% |
19.0% |
-13.6% |
0.0% |
0.0% |
|
 | ROE % | | 9.2% |
42.8% |
11.7% |
2.4% |
19.1% |
-13.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 69.4% |
83.6% |
89.2% |
91.5% |
99.3% |
97.9% |
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, % | | 0.1% |
-0.0% |
118.5% |
12.1% |
-251.3% |
-465.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.4% |
0.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 200.0% |
166.7% |
5,083.3% |
13,000.0% |
0.1% |
4.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.9 |
0.9 |
0.9 |
0.9 |
0.3 |
0.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.9 |
0.9 |
0.9 |
0.9 |
0.3 |
0.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.1 |
0.0 |
30.1 |
3.3 |
3.6 |
2.5 |
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 | | -465.9 |
-371.2 |
-165.5 |
-129.0 |
-101.1 |
-236.6 |
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 |
|
|