|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.7% |
13.3% |
10.4% |
9.6% |
2.4% |
2.4% |
8.6% |
8.6% |
|
 | Credit score (0-100) | | 94 |
18 |
23 |
24 |
63 |
62 |
28 |
28 |
|
 | Credit rating | | AA |
BB |
BB |
BB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 674.0 |
0.0 |
0.0 |
0.0 |
0.1 |
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 | | -6.3 |
-6.4 |
-22.2 |
-58.3 |
-77.4 |
-42.0 |
0.0 |
0.0 |
|
 | EBITDA | | -6.3 |
-16.7 |
-22.2 |
-58.3 |
-77.4 |
-42.0 |
0.0 |
0.0 |
|
 | EBIT | | -6.3 |
-16.7 |
-22.2 |
-58.3 |
-77.4 |
-42.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 212.5 |
-323.3 |
112.9 |
79.7 |
47.2 |
-73.7 |
0.0 |
0.0 |
|
 | Net earnings | | 212.8 |
-324.5 |
86.7 |
58.4 |
32.1 |
-60.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 213 |
-323 |
113 |
79.7 |
47.2 |
-73.7 |
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 | | 7,586 |
6,861 |
6,948 |
7,006 |
6,810 |
6,514 |
6,145 |
6,145 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
113 |
2.3 |
2.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,832 |
6,876 |
7,071 |
7,150 |
6,837 |
6,526 |
6,145 |
6,145 |
|
|
 | Net Debt | | -8.5 |
-6.0 |
-57.7 |
107 |
-297 |
-30.1 |
-6,145 |
-6,145 |
|
|
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 | | -6.3 |
-6.4 |
-22.2 |
-58.3 |
-77.4 |
-42.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-1.8% |
-248.6% |
-163.0% |
-32.7% |
45.8% |
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) | | 9,832 |
6,876 |
7,071 |
7,150 |
6,837 |
6,526 |
6,145 |
6,145 |
|
 | Balance sheet change% | | 33.1% |
-30.1% |
2.8% |
1.1% |
-4.4% |
-4.5% |
-5.8% |
0.0% |
|
 | Added value | | -6.3 |
-16.7 |
-22.2 |
-58.3 |
-77.4 |
-42.0 |
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 | | -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 (%) | | 100.0% |
262.4% |
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 % | | 2.5% |
-3.9% |
1.7% |
1.2% |
0.7% |
3.4% |
0.0% |
0.0% |
|
 | ROI % | | 2.8% |
-4.5% |
1.7% |
1.2% |
0.7% |
-1.1% |
0.0% |
0.0% |
|
 | ROE % | | 2.8% |
-4.5% |
1.3% |
0.8% |
0.5% |
-0.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 77.2% |
99.8% |
98.3% |
98.0% |
99.6% |
99.8% |
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, % | | 135.3% |
36.1% |
260.1% |
-183.4% |
383.6% |
71.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
1.6% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
3.9% |
0.5% |
5.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 160.9 |
455.5 |
60.6 |
58.3 |
503.8 |
486.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 160.9 |
455.5 |
60.6 |
58.3 |
503.8 |
486.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 8.5 |
6.0 |
57.7 |
5.7 |
299.3 |
32.5 |
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 | | 3,463.2 |
6,861.3 |
6,954.2 |
7,027.6 |
6,161.4 |
6,014.7 |
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 |
|
|