|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
|
| Bankruptcy risk | | 1.0% |
1.5% |
2.1% |
2.1% |
1.5% |
1.6% |
11.6% |
9.5% |
|
| Credit score (0-100) | | 87 |
78 |
68 |
66 |
76 |
74 |
21 |
26 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 326.1 |
33.7 |
0.6 |
0.5 |
33.2 |
21.6 |
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 | | 225 |
-98.5 |
-65.1 |
-24.4 |
79.6 |
156 |
0.0 |
0.0 |
|
| EBITDA | | 224 |
-99.9 |
-66.6 |
-26.2 |
79.6 |
156 |
0.0 |
0.0 |
|
| EBIT | | 197 |
-150 |
-139 |
-122 |
-21.1 |
58.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 135.8 |
171.0 |
-252.3 |
-123.5 |
-30.8 |
107.1 |
0.0 |
0.0 |
|
| Net earnings | | 94.0 |
140.2 |
-196.8 |
-96.4 |
-24.0 |
83.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 136 |
171 |
-252 |
-124 |
-30.8 |
107 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,617 |
1,567 |
2,236 |
2,262 |
2,161 |
2,021 |
0.0 |
0.0 |
|
| Shareholders equity total | | 6,647 |
6,733 |
6,481 |
6,328 |
6,247 |
6,272 |
2,922 |
2,922 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,731 |
6,812 |
6,563 |
6,404 |
6,303 |
6,447 |
2,922 |
2,922 |
|
|
| Net Debt | | -2,722 |
-2,934 |
-348 |
-205 |
-3,271 |
-3,462 |
-2,922 |
-2,922 |
|
|
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 | | 225 |
-98.5 |
-65.1 |
-24.4 |
79.6 |
156 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
33.9% |
62.5% |
0.0% |
96.4% |
-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) | | 6,731 |
6,812 |
6,563 |
6,404 |
6,303 |
6,447 |
2,922 |
2,922 |
|
| Balance sheet change% | | 0.5% |
1.2% |
-3.7% |
-2.4% |
-1.6% |
2.3% |
-54.7% |
0.0% |
|
| Added value | | 223.7 |
-99.9 |
-66.6 |
-26.2 |
74.7 |
156.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 208 |
-100 |
596 |
-70 |
-201 |
-238 |
-2,021 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
1.0 |
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 (%) | | 87.6% |
152.0% |
213.7% |
499.7% |
-26.5% |
37.6% |
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 % | | 4.3% |
2.5% |
0.2% |
-1.9% |
-0.3% |
1.7% |
0.0% |
0.0% |
|
| ROI % | | 4.4% |
2.6% |
0.2% |
-1.9% |
-0.3% |
1.7% |
0.0% |
0.0% |
|
| ROE % | | 1.4% |
2.1% |
-3.0% |
-1.5% |
-0.4% |
1.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 98.7% |
98.8% |
98.8% |
98.8% |
99.1% |
97.3% |
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, % | | -1,216.9% |
2,936.7% |
522.0% |
782.4% |
-4,110.9% |
-2,214.6% |
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 | | 49.6 |
55.1 |
43.9 |
45.1 |
62.0 |
22.0 |
0.0 |
0.0 |
|
| Current Ratio | | 59.7 |
65.3 |
53.1 |
54.7 |
74.0 |
25.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,721.9 |
2,934.4 |
347.7 |
204.8 |
3,271.0 |
3,461.5 |
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 | | 2,430.9 |
2,312.3 |
4,243.4 |
4,066.1 |
4,085.6 |
4,251.0 |
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 |
|
|