|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.7% |
|
| Bankruptcy risk | | 2.2% |
1.3% |
1.1% |
1.2% |
1.9% |
0.7% |
10.9% |
6.4% |
|
| Credit score (0-100) | | 68 |
82 |
84 |
82 |
68 |
94 |
2 |
2 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
B |
BB |
|
| Credit limit (kDKK) | | 0.3 |
177.7 |
430.8 |
210.7 |
1.5 |
1,068.2 |
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 | | 13,969 |
18,646 |
20,151 |
15,900 |
9,353 |
15,172 |
0.0 |
0.0 |
|
| EBITDA | | 2,371 |
3,259 |
3,361 |
1,619 |
724 |
3,296 |
0.0 |
0.0 |
|
| EBIT | | 1,773 |
2,641 |
2,615 |
1,035 |
415 |
2,837 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,503.6 |
2,411.1 |
2,491.8 |
974.2 |
328.9 |
2,762.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,161.5 |
1,877.6 |
1,938.7 |
753.0 |
252.7 |
2,150.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,504 |
2,411 |
2,492 |
974 |
329 |
2,762 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,954 |
1,907 |
1,583 |
1,305 |
1,227 |
888 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,915 |
5,792 |
6,931 |
3,584 |
3,837 |
5,987 |
5,477 |
5,477 |
|
| Interest-bearing liabilities | | 2,774 |
0.0 |
563 |
426 |
1,387 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 14,201 |
16,468 |
18,548 |
10,607 |
10,874 |
13,672 |
5,477 |
5,477 |
|
|
| Net Debt | | 2,760 |
-885 |
557 |
405 |
1,365 |
-3,122 |
-5,477 |
-5,477 |
|
|
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 | | 13,969 |
18,646 |
20,151 |
15,900 |
9,353 |
15,172 |
0.0 |
0.0 |
|
| Gross profit growth | | 22.4% |
33.5% |
8.1% |
-21.1% |
-41.2% |
62.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
23 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 14,201 |
16,468 |
18,548 |
10,607 |
10,874 |
13,672 |
5,477 |
5,477 |
|
| Balance sheet change% | | 13.7% |
16.0% |
12.6% |
-42.8% |
2.5% |
25.7% |
-59.9% |
0.0% |
|
| Added value | | 1,772.6 |
2,641.0 |
2,614.6 |
1,034.9 |
415.1 |
2,836.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -617 |
-742 |
-1,147 |
-1,095 |
-387 |
-798 |
-888 |
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 (%) | | 12.7% |
14.2% |
13.0% |
6.5% |
4.4% |
18.7% |
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 % | | 13.3% |
17.2% |
15.0% |
7.1% |
3.9% |
23.1% |
0.0% |
0.0% |
|
| ROI % | | 24.6% |
40.4% |
38.1% |
17.4% |
8.7% |
49.4% |
0.0% |
0.0% |
|
| ROE % | | 34.8% |
38.7% |
30.5% |
14.3% |
6.8% |
43.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 31.8% |
35.2% |
37.4% |
33.8% |
35.3% |
43.8% |
100.0% |
50.0% |
|
| 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, % | | 116.4% |
-27.2% |
16.6% |
25.0% |
188.6% |
-94.7% |
0.0% |
0.0% |
|
| Gearing % | | 70.9% |
0.0% |
8.1% |
11.9% |
36.1% |
0.0% |
0.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.6% |
16.6% |
48.5% |
12.3% |
9.5% |
10.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.1 |
1.3 |
1.4 |
1.4 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
1.4 |
1.5 |
1.4 |
1.4 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 13.9 |
884.9 |
6.0 |
21.2 |
21.2 |
3,121.5 |
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 | | 2,718.0 |
4,299.3 |
5,798.2 |
2,640.9 |
2,702.1 |
5,734.5 |
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 |
123 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
143 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
123 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
94 |
0 |
0 |
|
|