|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.4% |
5.4% |
|
| Bankruptcy risk | | 23.3% |
9.5% |
10.2% |
4.9% |
5.2% |
22.8% |
17.8% |
17.8% |
|
| Credit score (0-100) | | 4 |
27 |
24 |
43 |
42 |
3 |
8 |
8 |
|
| Credit rating | | B |
BB |
BB |
BBB |
BBB |
B |
B |
B |
|
| 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 | | 809 |
926 |
930 |
1,076 |
1,512 |
-1,724 |
0.0 |
0.0 |
|
| EBITDA | | 809 |
926 |
930 |
1,076 |
1,512 |
-1,724 |
0.0 |
0.0 |
|
| EBIT | | 809 |
926 |
930 |
1,076 |
1,512 |
-1,724 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 808.3 |
915.0 |
917.2 |
1,065.0 |
1,501.5 |
-1,740.7 |
0.0 |
0.0 |
|
| Net earnings | | 624.8 |
708.7 |
710.4 |
828.6 |
1,166.5 |
-1,811.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 808 |
915 |
917 |
1,065 |
1,502 |
-1,741 |
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 | | 235 |
759 |
769 |
1,399 |
965 |
-1,547 |
-1,597 |
-1,597 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
1.6 |
617 |
1,597 |
1,597 |
|
| Balance sheet total (assets) | | 460 |
1,087 |
996 |
1,946 |
2,373 |
295 |
0.0 |
0.0 |
|
|
| Net Debt | | -47.3 |
-219 |
-263 |
-1,263 |
-1,482 |
612 |
1,597 |
1,597 |
|
|
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 | | 809 |
926 |
930 |
1,076 |
1,512 |
-1,724 |
0.0 |
0.0 |
|
| Gross profit growth | | 643.4% |
14.4% |
0.4% |
15.7% |
40.5% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 460 |
1,087 |
996 |
1,946 |
2,373 |
295 |
0 |
0 |
|
| Balance sheet change% | | 172.5% |
136.3% |
-8.4% |
95.4% |
21.9% |
-87.6% |
-100.0% |
0.0% |
|
| Added value | | 809.2 |
926.1 |
930.1 |
1,076.5 |
1,512.3 |
-1,724.5 |
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 | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
-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 (%) | | 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 % | | 257.3% |
119.7% |
89.4% |
73.2% |
70.0% |
-81.8% |
0.0% |
0.0% |
|
| ROI % | | 441.3% |
186.4% |
111.5% |
88.8% |
122.0% |
-217.9% |
0.0% |
0.0% |
|
| ROE % | | 340.7% |
142.7% |
93.0% |
76.4% |
98.7% |
-287.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 51.0% |
69.8% |
77.2% |
71.9% |
40.7% |
-84.0% |
-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, % | | -5.8% |
-23.7% |
-28.3% |
-117.4% |
-98.0% |
-35.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.2% |
-39.9% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
1,310.2% |
5.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
3.3 |
11.9 |
4.5 |
1.7 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 2.0 |
3.3 |
11.9 |
4.5 |
1.7 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 47.3 |
219.4 |
263.4 |
1,263.4 |
1,484.0 |
4.7 |
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 | | 234.8 |
758.7 |
912.1 |
1,512.5 |
964.6 |
-1,547.2 |
-798.6 |
-798.6 |
|
| 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 |
1,076 |
1,512 |
-1,724 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
1,076 |
1,512 |
-1,724 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
1,076 |
1,512 |
-1,724 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
829 |
1,167 |
-1,812 |
0 |
0 |
|
|