|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 2.1% |
2.3% |
10.0% |
3.4% |
7.4% |
21.5% |
7.1% |
7.1% |
|
| Credit score (0-100) | | 70 |
67 |
26 |
55 |
33 |
4 |
33 |
34 |
|
| Credit rating | | BBB |
BBB |
B |
BB |
BB |
C |
BB |
BB |
|
| Credit limit (kDKK) | | 0.6 |
0.2 |
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 | | 18,702 |
5,144 |
-4,688 |
200 |
61.0 |
-91.5 |
0.0 |
0.0 |
|
| EBITDA | | 963 |
4,812 |
-4,847 |
200 |
61.0 |
-91.5 |
0.0 |
0.0 |
|
| EBIT | | 943 |
4,812 |
-4,847 |
200 |
61.0 |
-91.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 916.3 |
4,699.2 |
-4,918.0 |
222.6 |
61.5 |
-128.3 |
0.0 |
0.0 |
|
| Net earnings | | 680.1 |
3,663.1 |
-3,872.0 |
173.3 |
52.6 |
-128.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 916 |
4,699 |
-4,918 |
223 |
61.5 |
-128 |
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 | | 3,281 |
5,752 |
3,090 |
963 |
553 |
424 |
-75.7 |
-75.7 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.3 |
0.0 |
0.0 |
0.0 |
75.7 |
75.7 |
|
| Balance sheet total (assets) | | 11,413 |
7,845 |
4,584 |
2,032 |
684 |
424 |
0.0 |
0.0 |
|
|
| Net Debt | | -1,579 |
-4,593 |
-292 |
-1,297 |
-646 |
-375 |
75.7 |
75.7 |
|
|
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 | | 18,702 |
5,144 |
-4,688 |
200 |
61.0 |
-91.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-72.5% |
0.0% |
0.0% |
-69.5% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 9 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
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) | | 11,413 |
7,845 |
4,584 |
2,032 |
684 |
424 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
-31.3% |
-41.6% |
-55.7% |
-66.3% |
-38.0% |
-100.0% |
0.0% |
|
| Added value | | 963.1 |
4,812.0 |
-4,847.4 |
200.1 |
61.0 |
-91.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -20 |
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 | | 1.0 |
2.0 |
-1.0 |
1.0 |
2.0 |
-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 (%) | | 5.0% |
93.5% |
103.4% |
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 % | | 9.4% |
50.0% |
-78.7% |
6.9% |
6.0% |
-22.4% |
0.0% |
0.0% |
|
| ROI % | | 32.2% |
106.0% |
-107.6% |
10.3% |
10.1% |
-25.4% |
0.0% |
0.0% |
|
| ROE % | | 20.7% |
81.1% |
-87.6% |
8.6% |
6.9% |
-26.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 28.7% |
73.3% |
67.4% |
47.4% |
80.8% |
100.0% |
-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, % | | -163.9% |
-95.5% |
6.0% |
-648.1% |
-1,059.1% |
409.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
22,420.3% |
3,145.3% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
3.6 |
3.5 |
2.0 |
5.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
3.6 |
3.5 |
2.0 |
5.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,578.8 |
4,593.5 |
291.9 |
1,296.9 |
646.2 |
374.8 |
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 | | 2,786.7 |
5,420.3 |
3,188.1 |
928.2 |
519.1 |
423.3 |
-37.8 |
-37.8 |
|
| 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 | | 107 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 107 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 105 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 76 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|