|
1000.0
| Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 4.7% |
4.9% |
4.8% |
5.1% |
3.0% |
4.5% |
9.3% |
9.3% |
|
| Credit score (0-100) | | 47 |
45 |
45 |
42 |
57 |
45 |
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 | | 522 |
465 |
558 |
848 |
1,521 |
280 |
280 |
280 |
|
| Gross profit | | 127 |
71.1 |
282 |
198 |
920 |
-33.1 |
0.0 |
0.0 |
|
| EBITDA | | 40.4 |
71.1 |
282 |
198 |
920 |
-33.1 |
0.0 |
0.0 |
|
| EBIT | | -462 |
-545 |
-345 |
-379 |
454 |
-324 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -435.2 |
-529.8 |
-352.2 |
-385.1 |
462.5 |
-303.1 |
0.0 |
0.0 |
|
| Net earnings | | -383.1 |
-529.8 |
-352.2 |
-385.1 |
462.5 |
-303.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -435 |
-530 |
-352 |
-385 |
462 |
-303 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,172 |
1,638 |
1,414 |
971 |
505 |
435 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,898 |
3,368 |
3,016 |
2,630 |
3,093 |
2,790 |
2,590 |
2,590 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,083 |
3,669 |
3,566 |
2,982 |
3,148 |
2,837 |
2,590 |
2,590 |
|
|
| Net Debt | | -2,243 |
-1,925 |
-2,035 |
-1,176 |
-2,272 |
-2,228 |
-2,590 |
-2,590 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 522 |
465 |
558 |
848 |
1,521 |
280 |
280 |
280 |
|
| Net sales growth | | -50.8% |
-10.9% |
20.0% |
51.9% |
79.3% |
-81.6% |
0.0% |
0.0% |
|
| Gross profit | | 127 |
71.1 |
282 |
198 |
920 |
-33.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -87.4% |
-43.9% |
296.4% |
-29.8% |
364.2% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 5,083 |
3,669 |
3,566 |
2,982 |
3,148 |
2,837 |
2,590 |
2,590 |
|
| Balance sheet change% | | 6.5% |
-27.8% |
-2.8% |
-16.4% |
5.6% |
-9.9% |
-8.7% |
0.0% |
|
| Added value | | 40.4 |
71.1 |
282.0 |
198.1 |
1,031.2 |
-33.1 |
0.0 |
0.0 |
|
| Added value % | | 7.7% |
15.3% |
50.5% |
23.4% |
67.8% |
-11.8% |
0.0% |
0.0% |
|
| Investments | | -51 |
-1,150 |
-851 |
-1,020 |
-931 |
-362 |
-435 |
0 |
|
|
| Net sales trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 7.7% |
15.3% |
50.5% |
23.4% |
60.5% |
-11.8% |
0.0% |
0.0% |
|
| EBIT % | | -88.5% |
-117.1% |
-61.7% |
-44.7% |
29.9% |
-115.5% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | -364.1% |
-765.4% |
-122.3% |
-191.2% |
49.4% |
977.6% |
0.0% |
0.0% |
|
| Net Earnings % | | -73.4% |
-113.9% |
-63.1% |
-45.4% |
30.4% |
-108.1% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 22.9% |
18.5% |
49.2% |
22.6% |
61.0% |
-4.4% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | -83.4% |
-113.9% |
-63.1% |
-45.4% |
30.4% |
-108.1% |
0.0% |
0.0% |
|
| ROA % | | -8.8% |
-12.0% |
-9.5% |
-11.4% |
15.4% |
-10.1% |
0.0% |
0.0% |
|
| ROI % | | -10.5% |
-14.5% |
-10.8% |
-13.2% |
16.5% |
-10.3% |
0.0% |
0.0% |
|
| ROE % | | -9.4% |
-14.6% |
-11.0% |
-13.6% |
16.2% |
-10.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 76.7% |
91.8% |
84.6% |
88.2% |
98.2% |
98.3% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 227.1% |
64.7% |
98.6% |
41.4% |
3.6% |
16.7% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -202.6% |
-349.1% |
-265.9% |
-97.2% |
-145.8% |
-777.5% |
-923.4% |
-923.4% |
|
| Net int. bear. debt to EBITDA, % | | -5,549.7% |
-2,705.9% |
-721.6% |
-593.4% |
-247.1% |
6,720.7% |
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 | | 2.5 |
6.7 |
3.9 |
5.7 |
47.8 |
51.2 |
0.0 |
0.0 |
|
| Current Ratio | | 2.5 |
6.7 |
3.9 |
5.7 |
47.8 |
51.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,242.7 |
1,925.2 |
2,035.3 |
1,175.7 |
2,272.3 |
2,227.6 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 67.7 |
58.4 |
48.0 |
42.5 |
9.9 |
66.4 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 648.4 |
34.1 |
372.8 |
28.0 |
27.9 |
50.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 557.7% |
436.5% |
385.3% |
237.1% |
173.8% |
856.5% |
923.4% |
923.4% |
|
| Net working capital | | 1,725.6 |
1,729.8 |
1,601.7 |
1,659.6 |
2,587.4 |
2,355.2 |
0.0 |
0.0 |
|
| Net working capital % | | 330.6% |
371.8% |
286.8% |
195.7% |
170.1% |
839.7% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
279 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
141 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
141 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-172 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-176 |
0 |
0 |
0 |
0 |
0 |
|
|