|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 5.6% |
4.6% |
6.2% |
5.3% |
5.2% |
3.9% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 42 |
47 |
38 |
41 |
42 |
50 |
25 |
25 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -59.2 |
-33.5 |
-42.5 |
-60.3 |
-32.3 |
-43.1 |
0.0 |
0.0 |
|
 | EBITDA | | -59.2 |
-33.5 |
-42.5 |
-60.3 |
-32.3 |
-43.1 |
0.0 |
0.0 |
|
 | EBIT | | -59.2 |
-33.5 |
-42.5 |
-60.3 |
-32.3 |
-43.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 133.1 |
189.9 |
238.4 |
-135.1 |
382.7 |
985.8 |
0.0 |
0.0 |
|
 | Net earnings | | 127.5 |
188.4 |
186.2 |
-135.1 |
328.1 |
768.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 133 |
190 |
238 |
-135 |
383 |
986 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,934 |
3,012 |
3,085 |
2,835 |
2,864 |
3,510 |
2,785 |
2,785 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,947 |
3,024 |
3,134 |
2,851 |
2,897 |
3,724 |
2,785 |
2,785 |
|
|
 | Net Debt | | -1,942 |
-2,013 |
-3,134 |
-2,827 |
-2,897 |
-3,724 |
-2,785 |
-2,785 |
|
|
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 | | -59.2 |
-33.5 |
-42.5 |
-60.3 |
-32.3 |
-43.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -74.9% |
43.4% |
-26.7% |
-41.9% |
46.4% |
-33.3% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 2,947 |
3,024 |
3,134 |
2,851 |
2,897 |
3,724 |
2,785 |
2,785 |
|
 | Balance sheet change% | | 0.6% |
2.6% |
3.6% |
-9.0% |
1.6% |
28.5% |
-25.2% |
0.0% |
|
 | Added value | | -59.2 |
-33.5 |
-42.5 |
-60.3 |
-32.3 |
-43.1 |
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 |
0 |
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 (%) | | 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 % | | 4.5% |
6.4% |
7.7% |
1.6% |
13.3% |
29.8% |
0.0% |
0.0% |
|
 | ROI % | | 4.6% |
6.4% |
7.8% |
1.6% |
13.4% |
30.9% |
0.0% |
0.0% |
|
 | ROE % | | 4.4% |
6.3% |
6.1% |
-4.6% |
11.5% |
24.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.6% |
98.4% |
99.5% |
98.8% |
94.3% |
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, % | | 3,280.4% |
6,006.7% |
7,378.8% |
4,691.6% |
8,961.7% |
8,639.6% |
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 | | 235.7 |
241.9 |
64.2 |
182.5 |
86.2 |
17.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 235.7 |
241.9 |
64.2 |
182.5 |
86.2 |
17.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,942.4 |
2,013.3 |
3,133.8 |
2,827.2 |
2,897.1 |
3,723.7 |
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) | | 77.1 |
136.1 |
0.0 |
94.6 |
176.4 |
132.3 |
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 | | 1,040.5 |
1,063.0 |
-32.9 |
40.1 |
-7.3 |
-111.6 |
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 | | -59 |
-34 |
-42 |
-60 |
-32 |
-43 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -59 |
-34 |
-42 |
-60 |
-32 |
-43 |
0 |
0 |
|
 | EBIT / employee | | -59 |
-34 |
-42 |
-60 |
-32 |
-43 |
0 |
0 |
|
 | Net earnings / employee | | 128 |
188 |
186 |
-135 |
328 |
769 |
0 |
0 |
|
|