|
1000.0
| Bankruptcy risk for industry | | 1.3% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
|
| Bankruptcy risk | | 0.0% |
2.7% |
2.7% |
2.6% |
13.9% |
10.1% |
15.8% |
7.4% |
|
| Credit score (0-100) | | 0 |
63 |
62 |
63 |
17 |
24 |
11 |
32 |
|
| Credit rating | | N/A |
BBB |
BB |
BBB |
B |
B |
B |
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 | | 0.0 |
7,114 |
6,768 |
6,287 |
5,552 |
4,863 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
1,880 |
1,526 |
1,153 |
10.0 |
884 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
1,405 |
1,091 |
819 |
-5,641 |
726 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
953.1 |
977.6 |
616.4 |
-5,901.8 |
728.9 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
731.7 |
744.5 |
455.3 |
-5,826.4 |
558.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
953 |
978 |
616 |
-5,902 |
729 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
953 |
545 |
278 |
482 |
613 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
3,129 |
3,873 |
4,328 |
-1,498 |
-939 |
-1,449 |
-1,449 |
|
| Interest-bearing liabilities | | 0.0 |
10,464 |
9,153 |
9,119 |
9,074 |
4,217 |
1,449 |
1,449 |
|
| Balance sheet total (assets) | | 0.0 |
17,641 |
17,937 |
17,663 |
11,401 |
9,338 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
10,395 |
9,095 |
9,044 |
9,033 |
4,188 |
1,449 |
1,449 |
|
|
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 |
7,114 |
6,768 |
6,287 |
5,552 |
4,863 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-4.9% |
-7.1% |
-11.7% |
-12.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
14 |
14 |
14 |
14 |
11 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-21.4% |
-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 |
17,641 |
17,937 |
17,663 |
11,401 |
9,338 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
1.7% |
-1.5% |
-35.4% |
-18.1% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
1,879.5 |
1,525.9 |
1,153.4 |
-5,306.1 |
884.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
478 |
-842 |
-602 |
-5,446 |
-28 |
-613 |
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 |
3.0 |
-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% |
19.7% |
16.1% |
13.0% |
-101.6% |
14.9% |
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% |
10.3% |
9.9% |
7.3% |
-33.9% |
9.7% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
13.2% |
13.1% |
9.7% |
-45.5% |
16.1% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
23.4% |
21.3% |
11.1% |
-74.1% |
5.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
17.7% |
21.6% |
24.5% |
-11.6% |
-9.1% |
-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% |
553.0% |
596.1% |
784.1% |
90,252.3% |
473.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
334.5% |
236.3% |
210.7% |
-605.7% |
-448.9% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
16.5% |
8.0% |
7.4% |
7.9% |
5.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
1.2 |
1.4 |
1.5 |
0.9 |
0.9 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
1.5 |
1.7 |
1.8 |
1.2 |
1.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
69.6 |
57.7 |
74.6 |
40.3 |
29.3 |
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 |
5,335.2 |
6,900.5 |
7,590.5 |
1,779.9 |
1,552.3 |
-724.7 |
-724.7 |
|
| 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 |
134 |
109 |
82 |
-379 |
80 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
134 |
109 |
82 |
1 |
80 |
0 |
0 |
|
| EBIT / employee | | 0 |
100 |
78 |
58 |
-403 |
66 |
0 |
0 |
|
| Net earnings / employee | | 0 |
52 |
53 |
33 |
-416 |
51 |
0 |
0 |
|
|