|
1000.0
 | Bankruptcy risk for industry | | 6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
|
 | Bankruptcy risk | | 2.5% |
2.6% |
2.5% |
3.2% |
3.5% |
2.3% |
11.3% |
11.0% |
|
 | Credit score (0-100) | | 64 |
61 |
61 |
55 |
53 |
65 |
21 |
22 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
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 | | 2,244 |
2,324 |
1,767 |
2,192 |
2,539 |
2,491 |
0.0 |
0.0 |
|
 | EBITDA | | 602 |
727 |
482 |
696 |
1,046 |
1,021 |
0.0 |
0.0 |
|
 | EBIT | | 517 |
642 |
390 |
599 |
917 |
908 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 526.0 |
643.6 |
396.1 |
604.8 |
926.7 |
918.1 |
0.0 |
0.0 |
|
 | Net earnings | | 408.7 |
493.5 |
307.2 |
466.9 |
720.9 |
715.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 526 |
644 |
396 |
605 |
927 |
918 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 152 |
67.0 |
439 |
343 |
214 |
127 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,447 |
1,541 |
1,348 |
795 |
1,516 |
1,481 |
656 |
656 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
46.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,962 |
2,471 |
1,821 |
1,232 |
2,035 |
2,024 |
656 |
656 |
|
|
 | Net Debt | | -1,450 |
-1,450 |
-973 |
-531 |
-1,441 |
-1,304 |
-656 |
-656 |
|
|
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 | | 2,244 |
2,324 |
1,767 |
2,192 |
2,539 |
2,491 |
0.0 |
0.0 |
|
 | Gross profit growth | | -4.0% |
3.6% |
-24.0% |
24.1% |
15.8% |
-1.9% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
3 |
3 |
2 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-33.3% |
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) | | 1,962 |
2,471 |
1,821 |
1,232 |
2,035 |
2,024 |
656 |
656 |
|
 | Balance sheet change% | | -0.4% |
26.0% |
-26.3% |
-32.3% |
65.1% |
-0.5% |
-67.6% |
0.0% |
|
 | Added value | | 601.6 |
726.7 |
482.4 |
696.1 |
1,013.5 |
1,021.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -169 |
-169 |
280 |
-194 |
-258 |
-199 |
-127 |
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 (%) | | 23.1% |
27.6% |
22.1% |
27.3% |
36.1% |
36.5% |
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 % | | 26.9% |
29.5% |
18.7% |
40.0% |
56.8% |
45.5% |
0.0% |
0.0% |
|
 | ROI % | | 36.5% |
43.7% |
27.7% |
56.9% |
80.3% |
60.7% |
0.0% |
0.0% |
|
 | ROE % | | 28.3% |
33.0% |
21.3% |
43.6% |
62.4% |
47.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 73.8% |
62.3% |
76.5% |
64.5% |
74.5% |
73.2% |
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, % | | -241.0% |
-199.5% |
-201.7% |
-76.3% |
-137.8% |
-127.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
3.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
23.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 3.3 |
2.5 |
3.1 |
1.9 |
3.4 |
3.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.5 |
2.6 |
2.9 |
2.0 |
3.5 |
3.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,449.7 |
1,449.7 |
972.8 |
531.3 |
1,441.3 |
1,350.7 |
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 | | 1,296.7 |
1,473.6 |
908.4 |
453.0 |
1,302.1 |
1,354.0 |
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 | | 201 |
242 |
161 |
348 |
507 |
510 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 201 |
242 |
161 |
348 |
523 |
510 |
0 |
0 |
|
 | EBIT / employee | | 172 |
214 |
130 |
300 |
458 |
454 |
0 |
0 |
|
 | Net earnings / employee | | 136 |
164 |
102 |
233 |
360 |
358 |
0 |
0 |
|
|