|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 2.5% |
2.6% |
1.2% |
3.4% |
1.5% |
1.6% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 64 |
62 |
83 |
53 |
75 |
74 |
30 |
30 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
363.7 |
0.0 |
36.1 |
33.1 |
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 | | -19.0 |
-19.0 |
-21.0 |
-25.0 |
-20.0 |
-26.3 |
0.0 |
0.0 |
|
 | EBITDA | | -19.0 |
-19.0 |
-21.0 |
-25.0 |
-20.0 |
-26.3 |
0.0 |
0.0 |
|
 | EBIT | | -19.0 |
-19.0 |
-21.0 |
-25.0 |
-20.0 |
-26.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 441.0 |
-324.0 |
2,403.0 |
-1,524.0 |
762.0 |
1,852.4 |
0.0 |
0.0 |
|
 | Net earnings | | 344.0 |
-253.0 |
1,875.0 |
-1,191.0 |
595.0 |
1,444.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 441 |
-324 |
2,403 |
-1,524 |
762 |
1,852 |
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 | | 10,715 |
10,437 |
12,312 |
11,021 |
11,616 |
12,860 |
12,660 |
12,660 |
|
 | Interest-bearing liabilities | | 35.0 |
35.0 |
40.0 |
37.0 |
7.0 |
60.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,781 |
10,484 |
12,725 |
11,087 |
11,652 |
13,013 |
12,660 |
12,660 |
|
|
 | Net Debt | | -10,746 |
-10,347 |
-12,685 |
-10,619 |
-11,306 |
-12,952 |
-12,660 |
-12,660 |
|
|
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 | | -19.0 |
-19.0 |
-21.0 |
-25.0 |
-20.0 |
-26.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 20.8% |
0.0% |
-10.5% |
-19.0% |
20.0% |
-31.3% |
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) | | 10,781 |
10,484 |
12,725 |
11,087 |
11,652 |
13,013 |
12,660 |
12,660 |
|
 | Balance sheet change% | | 3.6% |
-2.8% |
21.4% |
-12.9% |
5.1% |
11.7% |
-2.7% |
0.0% |
|
 | Added value | | -19.0 |
-19.0 |
-21.0 |
-25.0 |
-20.0 |
-26.3 |
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 % | | 4.4% |
1.6% |
21.1% |
3.6% |
7.2% |
15.5% |
0.0% |
0.0% |
|
 | ROI % | | 4.4% |
1.6% |
21.5% |
3.6% |
7.2% |
15.6% |
0.0% |
0.0% |
|
 | ROE % | | 3.3% |
-2.4% |
16.5% |
-10.2% |
5.3% |
11.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.4% |
99.6% |
96.8% |
99.4% |
99.7% |
98.8% |
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, % | | 56,557.9% |
54,457.9% |
60,404.8% |
42,476.0% |
56,530.0% |
49,318.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.3% |
0.3% |
0.3% |
0.3% |
0.1% |
0.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 66.7% |
1,408.6% |
125.3% |
5,064.9% |
250.0% |
182.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 163.3 |
223.1 |
30.8 |
168.0 |
323.7 |
85.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 163.3 |
223.1 |
30.8 |
168.0 |
323.7 |
85.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 10,781.0 |
10,382.0 |
12,725.0 |
10,656.0 |
11,313.0 |
13,012.7 |
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) | | 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 | | 21.0 |
202.0 |
-348.0 |
396.0 |
478.0 |
-34.2 |
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 |
|
|