|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 2.3% |
2.1% |
2.8% |
2.5% |
1.7% |
1.7% |
11.0% |
11.0% |
|
 | Credit score (0-100) | | 67 |
69 |
59 |
60 |
73 |
72 |
22 |
22 |
|
 | Credit rating | | BBB |
A |
BBB |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
1.6 |
1.4 |
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 | | 399 |
218 |
122 |
156 |
261 |
322 |
0.0 |
0.0 |
|
 | EBITDA | | 399 |
218 |
122 |
156 |
261 |
322 |
0.0 |
0.0 |
|
 | EBIT | | 393 |
212 |
116 |
150 |
261 |
322 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 343.1 |
163.1 |
63.2 |
91.9 |
201.7 |
221.4 |
0.0 |
0.0 |
|
 | Net earnings | | 348.1 |
125.8 |
50.7 |
71.7 |
157.3 |
172.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 343 |
163 |
63.2 |
91.9 |
202 |
221 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,058 |
2,051 |
2,862 |
2,856 |
3,752 |
5,504 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 426 |
352 |
803 |
875 |
1,032 |
1,205 |
1,155 |
1,155 |
|
 | Interest-bearing liabilities | | 1,841 |
1,753 |
2,282 |
2,193 |
2,663 |
4,194 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,340 |
2,214 |
3,201 |
3,171 |
3,859 |
5,575 |
1,155 |
1,155 |
|
|
 | Net Debt | | 1,634 |
1,669 |
1,948 |
1,878 |
2,559 |
4,126 |
-1,155 |
-1,155 |
|
|
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 | | 399 |
218 |
122 |
156 |
261 |
322 |
0.0 |
0.0 |
|
 | Gross profit growth | | 945.1% |
-45.3% |
-43.9% |
27.5% |
67.5% |
23.4% |
-100.0% |
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) | | 2,340 |
2,214 |
3,201 |
3,171 |
3,859 |
5,575 |
1,155 |
1,155 |
|
 | Balance sheet change% | | 360.8% |
-5.4% |
44.6% |
-0.9% |
21.7% |
44.5% |
-79.3% |
0.0% |
|
 | Added value | | 399.0 |
218.1 |
122.4 |
156.0 |
267.7 |
322.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,619 |
-13 |
804 |
-13 |
896 |
1,752 |
-5,504 |
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 (%) | | 98.4% |
97.1% |
94.8% |
95.9% |
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 % | | 28.0% |
9.4% |
4.3% |
4.7% |
7.4% |
6.8% |
0.0% |
0.0% |
|
 | ROI % | | 28.9% |
9.8% |
4.5% |
4.9% |
7.7% |
7.1% |
0.0% |
0.0% |
|
 | ROE % | | 137.9% |
32.3% |
8.8% |
8.5% |
16.5% |
15.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 18.2% |
15.9% |
25.1% |
27.6% |
26.7% |
21.6% |
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, % | | 409.5% |
765.0% |
1,591.2% |
1,203.5% |
979.1% |
1,279.9% |
0.0% |
0.0% |
|
 | Gearing % | | 431.8% |
497.6% |
284.2% |
250.7% |
258.1% |
348.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.0% |
2.9% |
2.7% |
2.6% |
2.5% |
2.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.7 |
0.8 |
1.2 |
0.8 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.7 |
0.8 |
1.2 |
0.8 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 207.6 |
83.9 |
334.1 |
315.0 |
104.5 |
67.7 |
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 | | 115.9 |
-43.4 |
50.4 |
-84.2 |
-826.1 |
-2,630.8 |
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 |
|
|