|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
|
| Bankruptcy risk | | 6.5% |
7.7% |
4.5% |
3.0% |
4.4% |
4.2% |
10.9% |
12.6% |
|
| Credit score (0-100) | | 39 |
33 |
48 |
57 |
46 |
48 |
21 |
19 |
|
| Credit rating | | BBB |
BB |
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 | | 4.4 |
4.2 |
-1.0 |
-1.9 |
-21.2 |
-22.7 |
0.0 |
0.0 |
|
| EBITDA | | 4.4 |
4.2 |
-1.0 |
-1.9 |
-21.2 |
-22.7 |
0.0 |
0.0 |
|
| EBIT | | 4.4 |
4.2 |
-1.0 |
-1.9 |
-21.2 |
-22.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 78.7 |
-27.1 |
19.3 |
358.2 |
-250.2 |
279.6 |
0.0 |
0.0 |
|
| Net earnings | | 60.7 |
-23.4 |
15.3 |
282.2 |
-233.4 |
255.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 78.7 |
-27.1 |
19.3 |
358 |
-250 |
280 |
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 | | 883 |
859 |
875 |
1,157 |
923 |
1,179 |
979 |
979 |
|
| Interest-bearing liabilities | | 184 |
186 |
190 |
197 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,068 |
2,069 |
2,452 |
3,322 |
3,313 |
3,663 |
979 |
979 |
|
|
| Net Debt | | -1,820 |
-1,814 |
-2,197 |
-3,101 |
-3,292 |
-3,623 |
-979 |
-979 |
|
|
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 | | 4.4 |
4.2 |
-1.0 |
-1.9 |
-21.2 |
-22.7 |
0.0 |
0.0 |
|
| Gross profit growth | | -27.5% |
-5.7% |
0.0% |
-83.5% |
-1,042.9% |
-7.0% |
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) | | 2,068 |
2,069 |
2,452 |
3,322 |
3,313 |
3,663 |
979 |
979 |
|
| Balance sheet change% | | 22.7% |
0.0% |
18.5% |
35.5% |
-0.3% |
10.5% |
-73.3% |
0.0% |
|
| Added value | | 4.4 |
4.2 |
-1.0 |
-1.9 |
-21.2 |
-22.7 |
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 | | 2.0 |
3.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 % | | 4.7% |
-0.2% |
2.1% |
14.5% |
6.3% |
12.7% |
0.0% |
0.0% |
|
| ROI % | | 9.3% |
-0.4% |
4.5% |
34.6% |
18.4% |
42.1% |
0.0% |
0.0% |
|
| ROE % | | 7.1% |
-2.7% |
1.8% |
27.8% |
-22.4% |
24.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 42.7% |
41.5% |
35.7% |
34.8% |
27.9% |
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, % | | -40,985.3% |
-43,337.1% |
216,924.5% |
166,793.9% |
15,491.8% |
15,937.8% |
0.0% |
0.0% |
|
| Gearing % | | 20.8% |
21.7% |
21.8% |
17.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.4% |
12.6% |
14.9% |
31.4% |
468.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
1.7 |
1.6 |
1.6 |
1.4 |
1.5 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
1.7 |
1.6 |
1.6 |
1.4 |
1.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,003.9 |
2,000.6 |
2,387.8 |
3,297.3 |
3,291.6 |
3,622.7 |
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 | | -1,043.3 |
-1,128.8 |
-1,502.5 |
-2,095.2 |
-2,352.9 |
-2,393.1 |
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 |
|
|