|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.3% |
2.3% |
|
| Bankruptcy risk | | 1.3% |
3.4% |
11.2% |
1.8% |
4.7% |
8.0% |
18.0% |
18.0% |
|
| Credit score (0-100) | | 82 |
55 |
22 |
69 |
45 |
24 |
8 |
8 |
|
| Credit rating | | A |
BBB |
BB |
A |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 83.9 |
0.0 |
0.0 |
1.7 |
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 | | 2,400 |
1,581 |
-12.9 |
1,379 |
287 |
-236 |
0.0 |
0.0 |
|
| EBITDA | | 703 |
-1,048 |
-2,053 |
834 |
-576 |
-605 |
0.0 |
0.0 |
|
| EBIT | | 267 |
-1,211 |
-2,115 |
774 |
-576 |
-605 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 206.5 |
-1,307.1 |
-2,499.8 |
639.3 |
-583.3 |
-604.9 |
0.0 |
0.0 |
|
| Net earnings | | 161.1 |
-1,023.1 |
-2,569.7 |
513.2 |
-583.3 |
-604.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 206 |
-1,336 |
-2,500 |
639 |
-583 |
-605 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,573 |
2,691 |
2,629 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,270 |
4,247 |
1,677 |
2,190 |
1,607 |
1,002 |
335 |
335 |
|
| Interest-bearing liabilities | | 1,169 |
2,607 |
2,588 |
1,264 |
1,484 |
1,615 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,222 |
9,666 |
7,513 |
5,423 |
3,713 |
3,110 |
335 |
335 |
|
|
| Net Debt | | 1,086 |
2,573 |
2,514 |
248 |
1,389 |
1,583 |
-335 |
-335 |
|
|
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 | | 2,400 |
1,581 |
-12.9 |
1,379 |
287 |
-236 |
0.0 |
0.0 |
|
| Gross profit growth | | 143.1% |
-34.1% |
0.0% |
0.0% |
-79.2% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 4 |
4 |
2 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | -20.0% |
0.0% |
-50.0% |
-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) | | 9,222 |
9,666 |
7,513 |
5,423 |
3,713 |
3,110 |
335 |
335 |
|
| Balance sheet change% | | 10.3% |
4.8% |
-22.3% |
-27.8% |
-31.5% |
-16.2% |
-89.2% |
0.0% |
|
| Added value | | 703.2 |
-1,048.3 |
-2,053.0 |
834.3 |
-516.2 |
-605.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,197 |
-144 |
-125 |
-2,689 |
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 | | 1.0 |
-1.0 |
-2.0 |
1.0 |
-1.0 |
-2.0 |
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 (%) | | 11.1% |
-76.6% |
16,433.8% |
56.1% |
-200.9% |
256.4% |
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 % | | 3.0% |
-12.6% |
-24.6% |
12.0% |
-12.6% |
-17.7% |
0.0% |
0.0% |
|
| ROI % | | 4.3% |
-17.7% |
-37.2% |
19.7% |
-17.6% |
-21.2% |
0.0% |
0.0% |
|
| ROE % | | 3.1% |
-21.5% |
-86.8% |
26.5% |
-30.7% |
-46.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 57.1% |
44.1% |
22.3% |
40.4% |
43.3% |
32.2% |
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, % | | 154.5% |
-245.4% |
-122.5% |
29.7% |
-241.0% |
-261.7% |
0.0% |
0.0% |
|
| Gearing % | | 22.2% |
61.4% |
154.3% |
57.7% |
92.4% |
161.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.1% |
7.7% |
14.8% |
7.0% |
0.5% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.7 |
0.6 |
0.4 |
0.7 |
0.5 |
0.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.9 |
2.0 |
1.2 |
1.8 |
1.7 |
1.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 83.1 |
34.3 |
73.2 |
1,016.4 |
95.2 |
31.8 |
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 | | 3,128.3 |
3,556.0 |
931.7 |
2,337.9 |
1,529.0 |
969.6 |
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 | | 176 |
-262 |
-1,026 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 176 |
-262 |
-1,026 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 67 |
-303 |
-1,058 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 40 |
-256 |
-1,285 |
0 |
0 |
0 |
0 |
0 |
|
|