|
1000.0
| Bankruptcy risk for industry | | 1.1% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
|
| Bankruptcy risk | | 0.0% |
1.3% |
1.4% |
5.0% |
1.5% |
5.1% |
11.5% |
6.8% |
|
| Credit score (0-100) | | 0 |
81 |
80 |
45 |
78 |
43 |
20 |
35 |
|
| Credit rating | | N/A |
BBB |
BBB |
BB |
BBB |
BB |
B |
BB |
|
| Credit limit (kDKK) | | 0.0 |
27.9 |
21.3 |
0.0 |
26.4 |
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 | | 0.0 |
2,212 |
2,107 |
660 |
5,235 |
1,468 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
1,379 |
1,237 |
-400 |
3,466 |
-1,050 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
858 |
694 |
-810 |
2,597 |
-1,543 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
227.7 |
156.0 |
-1,401.6 |
2,001.7 |
-1,943.5 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
204.7 |
179.0 |
-1,401.6 |
2,250.1 |
-1,943.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
228 |
156 |
-1,402 |
2,002 |
-1,944 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
20,341 |
20,118 |
19,747 |
20,675 |
20,317 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
1,482 |
1,661 |
260 |
2,510 |
833 |
773 |
773 |
|
| Interest-bearing liabilities | | 0.0 |
19,394 |
18,765 |
18,908 |
17,745 |
16,983 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
21,171 |
21,026 |
20,370 |
27,240 |
24,244 |
773 |
773 |
|
|
| Net Debt | | 0.0 |
19,394 |
18,534 |
18,908 |
15,643 |
16,603 |
-773 |
-773 |
|
|
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 | | 0.0 |
2,212 |
2,107 |
660 |
5,235 |
1,468 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-4.7% |
-68.7% |
692.9% |
-72.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
3 |
7 |
6 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
133.3% |
-14.3% |
-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) | | 0 |
21,171 |
21,026 |
20,370 |
27,240 |
24,244 |
773 |
773 |
|
| Balance sheet change% | | 0.0% |
0.0% |
-0.7% |
-3.1% |
33.7% |
-11.0% |
-96.8% |
0.0% |
|
| Added value | | 0.0 |
1,379.4 |
1,236.9 |
-264.5 |
3,142.8 |
-889.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
19,820 |
-766 |
-917 |
286 |
-1,011 |
-20,317 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
-1.0 |
1.0 |
-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 (%) | | 0.0% |
38.8% |
32.9% |
-122.7% |
49.6% |
-105.1% |
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 % | | 0.0% |
4.2% |
3.3% |
-3.9% |
10.9% |
-6.0% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
4.2% |
3.4% |
-4.1% |
13.2% |
-8.1% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
13.8% |
11.4% |
-145.9% |
162.5% |
-116.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
7.0% |
7.9% |
1.3% |
9.2% |
3.4% |
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, % | | 0.0% |
1,406.0% |
1,498.5% |
-4,730.5% |
451.4% |
-1,581.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
1,308.3% |
1,129.5% |
7,279.3% |
707.0% |
2,038.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
6.8% |
2.8% |
3.1% |
3.2% |
2.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.2 |
0.3 |
0.1 |
0.3 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.7 |
0.5 |
0.1 |
0.7 |
0.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
231.0 |
0.0 |
2,102.1 |
379.9 |
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 | | 0.0 |
-377.9 |
-772.2 |
-3,955.3 |
-2,755.2 |
-4,745.9 |
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 |
-88 |
449 |
-148 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
-133 |
495 |
-175 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
-270 |
371 |
-257 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
-467 |
321 |
-324 |
0 |
0 |
|
|