|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.6% |
1.4% |
1.0% |
0.6% |
0.6% |
0.4% |
20.2% |
20.2% |
|
 | Credit score (0-100) | | 97 |
79 |
86 |
96 |
97 |
99 |
6 |
6 |
|
 | Credit rating | | AA |
A |
A |
AA |
AA |
AAA |
B |
B |
|
 | Credit limit (kDKK) | | 641.8 |
47.0 |
284.7 |
702.6 |
664.9 |
665.6 |
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 | | -7.5 |
-8.9 |
-6.3 |
-7.5 |
-6.3 |
-7.5 |
0.0 |
0.0 |
|
 | EBITDA | | -7.5 |
-8.9 |
-6.3 |
-7.5 |
-6.3 |
-7.5 |
0.0 |
0.0 |
|
 | EBIT | | -7.5 |
-8.9 |
-6.3 |
-7.5 |
-6.3 |
-7.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,734.1 |
-168.8 |
228.9 |
1,728.8 |
1,552.3 |
716.9 |
0.0 |
0.0 |
|
 | Net earnings | | 1,734.1 |
-168.8 |
228.9 |
1,728.8 |
1,552.3 |
716.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,734 |
-169 |
229 |
1,729 |
1,552 |
717 |
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 | | 6,724 |
6,055 |
5,684 |
7,300 |
6,852 |
6,069 |
9.9 |
9.9 |
|
 | Interest-bearing liabilities | | 7.6 |
18.6 |
19.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,739 |
6,079 |
5,711 |
7,310 |
6,862 |
6,178 |
9.9 |
9.9 |
|
|
 | Net Debt | | -81.7 |
-569 |
-61.9 |
-73.4 |
-66.0 |
-1,253 |
-9.9 |
-9.9 |
|
|
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 | | -7.5 |
-8.9 |
-6.3 |
-7.5 |
-6.3 |
-7.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-18.6% |
29.8% |
-20.0% |
16.7% |
-20.0% |
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) | | 6,739 |
6,079 |
5,711 |
7,310 |
6,862 |
6,178 |
10 |
10 |
|
 | Balance sheet change% | | 16.3% |
-9.8% |
-6.0% |
28.0% |
-6.1% |
-10.0% |
-99.8% |
0.0% |
|
 | Added value | | -7.5 |
-8.9 |
-6.3 |
-7.5 |
-6.3 |
-7.5 |
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 % | | 27.7% |
-2.6% |
4.0% |
26.6% |
21.9% |
11.1% |
0.0% |
0.0% |
|
 | ROI % | | 27.9% |
-2.6% |
4.0% |
26.6% |
22.0% |
11.2% |
0.0% |
0.0% |
|
 | ROE % | | 27.9% |
-2.6% |
3.9% |
26.6% |
21.9% |
11.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.6% |
99.5% |
99.9% |
99.9% |
98.2% |
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, % | | 1,089.9% |
6,392.8% |
990.1% |
979.1% |
1,056.5% |
16,707.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.1% |
0.3% |
0.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 40.8% |
11.6% |
22.8% |
19.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 8.7 |
26.5 |
5.0 |
11.0 |
10.5 |
11.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 8.7 |
26.5 |
5.0 |
11.0 |
10.5 |
11.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 89.4 |
587.4 |
81.0 |
73.4 |
66.0 |
1,252.9 |
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 | | 118.4 |
608.8 |
109.8 |
100.9 |
95.0 |
1,184.3 |
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 |
|
|