|
1000.0
 | Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
 | Bankruptcy risk | | 3.9% |
3.6% |
3.5% |
3.6% |
2.7% |
3.2% |
9.0% |
9.0% |
|
 | Credit score (0-100) | | 52 |
54 |
53 |
51 |
60 |
54 |
27 |
27 |
|
 | 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 | | -27.3 |
-37.3 |
-28.1 |
-33.7 |
-30.2 |
-34.7 |
0.0 |
0.0 |
|
 | EBITDA | | -27.3 |
-37.3 |
-28.1 |
-33.7 |
-30.2 |
-34.7 |
0.0 |
0.0 |
|
 | EBIT | | -27.3 |
-37.3 |
-28.1 |
-33.7 |
-30.2 |
-34.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 37.7 |
10.3 |
368.0 |
-267.2 |
-112.4 |
319.8 |
0.0 |
0.0 |
|
 | Net earnings | | 37.7 |
8.2 |
287.1 |
-267.2 |
-112.4 |
319.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 37.7 |
10.3 |
368 |
-267 |
-112 |
320 |
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 | | 4,529 |
4,431 |
4,614 |
4,234 |
3,988 |
4,190 |
3,868 |
3,868 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,536 |
4,438 |
4,680 |
4,289 |
3,995 |
4,197 |
3,868 |
3,868 |
|
|
 | Net Debt | | -4,500 |
-4,414 |
-4,679 |
-4,286 |
-3,966 |
-4,172 |
-3,868 |
-3,868 |
|
|
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 | | -27.3 |
-37.3 |
-28.1 |
-33.7 |
-30.2 |
-34.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -6.0% |
-36.7% |
24.7% |
-20.0% |
10.5% |
-14.9% |
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) | | 4,536 |
4,438 |
4,680 |
4,289 |
3,995 |
4,197 |
3,868 |
3,868 |
|
 | Balance sheet change% | | -1.8% |
-2.2% |
5.5% |
-8.4% |
-6.8% |
5.1% |
-7.8% |
0.0% |
|
 | Added value | | -27.3 |
-37.3 |
-28.1 |
-33.7 |
-30.2 |
-34.7 |
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 |
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 % | | 1.4% |
0.8% |
8.7% |
1.1% |
0.5% |
7.8% |
0.0% |
0.0% |
|
 | ROI % | | 1.4% |
0.8% |
8.7% |
1.1% |
0.5% |
7.8% |
0.0% |
0.0% |
|
 | ROE % | | 0.8% |
0.2% |
6.3% |
-6.0% |
-2.7% |
7.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.8% |
98.6% |
98.7% |
99.8% |
99.8% |
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, % | | 16,498.5% |
11,842.9% |
16,667.6% |
12,718.9% |
13,149.1% |
12,035.6% |
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 | | 630.0 |
616.4 |
70.6 |
78.0 |
570.8 |
617.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 630.0 |
616.4 |
70.6 |
78.0 |
570.8 |
617.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4,499.8 |
4,414.2 |
4,679.1 |
4,286.1 |
3,966.0 |
4,172.3 |
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 | | 69.6 |
76.9 |
-17.4 |
-16.1 |
73.1 |
68.4 |
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 |
|
|