|
1000.0
 | Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
 | Bankruptcy risk | | 3.3% |
2.8% |
1.1% |
2.9% |
2.8% |
1.8% |
10.9% |
10.9% |
|
 | Credit score (0-100) | | 57 |
60 |
84 |
56 |
59 |
70 |
22 |
22 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
157.8 |
0.0 |
0.0 |
1.2 |
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 | | 3,253 |
3,576 |
4,841 |
3,488 |
2,960 |
3,655 |
0.0 |
0.0 |
|
 | EBITDA | | 65.1 |
437 |
1,458 |
96.7 |
-36.6 |
802 |
0.0 |
0.0 |
|
 | EBIT | | -35.6 |
341 |
1,402 |
-21.0 |
-147 |
672 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -55.8 |
308.0 |
1,397.4 |
-36.4 |
-249.6 |
549.2 |
0.0 |
0.0 |
|
 | Net earnings | | -63.3 |
259.4 |
1,089.7 |
-28.6 |
-194.8 |
427.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -55.8 |
308 |
1,397 |
-36.4 |
-250 |
549 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 185 |
89.8 |
512 |
434 |
447 |
498 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 876 |
1,136 |
2,025 |
897 |
702 |
1,130 |
1,055 |
1,055 |
|
 | Interest-bearing liabilities | | 1,444 |
209 |
363 |
1,325 |
1,227 |
976 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,488 |
3,456 |
3,898 |
4,072 |
3,513 |
3,679 |
1,055 |
1,055 |
|
|
 | Net Debt | | 1,439 |
-136 |
-39.6 |
1,009 |
1,180 |
739 |
-1,055 |
-1,055 |
|
|
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 | | 3,253 |
3,576 |
4,841 |
3,488 |
2,960 |
3,655 |
0.0 |
0.0 |
|
 | Gross profit growth | | -5.0% |
9.9% |
35.4% |
-27.9% |
-15.1% |
23.5% |
-100.0% |
0.0% |
|
 | Employees | | 4 |
4 |
4 |
5 |
4 |
4 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
25.0% |
-20.0% |
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) | | 3,488 |
3,456 |
3,898 |
4,072 |
3,513 |
3,679 |
1,055 |
1,055 |
|
 | Balance sheet change% | | -5.6% |
-0.9% |
12.8% |
4.5% |
-13.7% |
4.7% |
-71.3% |
0.0% |
|
 | Added value | | 65.1 |
436.6 |
1,458.2 |
96.7 |
-29.7 |
802.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -171 |
-191 |
366 |
-195 |
-98 |
-79 |
-498 |
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 |
-1.0 |
-2.0 |
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 (%) | | -1.1% |
9.5% |
29.0% |
-0.6% |
-5.0% |
18.4% |
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 % | | -0.9% |
10.0% |
38.6% |
0.0% |
-3.7% |
18.8% |
0.0% |
0.0% |
|
 | ROI % | | -1.8% |
18.9% |
75.5% |
0.1% |
-6.8% |
33.4% |
0.0% |
0.0% |
|
 | ROE % | | -7.0% |
25.8% |
68.9% |
-2.0% |
-24.4% |
46.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 25.1% |
32.9% |
52.0% |
22.0% |
20.0% |
30.7% |
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, % | | 2,210.7% |
-31.1% |
-2.7% |
1,042.7% |
-3,223.1% |
92.1% |
0.0% |
0.0% |
|
 | Gearing % | | 164.8% |
18.4% |
17.9% |
147.7% |
174.7% |
86.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.2% |
4.6% |
7.1% |
4.5% |
8.4% |
11.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.9 |
1.1 |
1.4 |
0.6 |
0.7 |
0.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.3 |
1.5 |
2.2 |
1.2 |
1.1 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.8 |
345.0 |
402.1 |
316.0 |
46.9 |
236.7 |
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 | | 711.3 |
1,100.6 |
1,817.2 |
527.3 |
357.9 |
746.7 |
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 | | 16 |
109 |
365 |
19 |
-7 |
201 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 16 |
109 |
365 |
19 |
-9 |
201 |
0 |
0 |
|
 | EBIT / employee | | -9 |
85 |
350 |
-4 |
-37 |
168 |
0 |
0 |
|
 | Net earnings / employee | | -16 |
65 |
272 |
-6 |
-49 |
107 |
0 |
0 |
|
|