|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 2.3% |
1.9% |
2.1% |
1.7% |
1.8% |
3.9% |
13.5% |
13.3% |
|
| Credit score (0-100) | | 66 |
71 |
67 |
71 |
71 |
44 |
3 |
3 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.4 |
0.2 |
2.0 |
1.2 |
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 | | 1,664 |
1,934 |
2,425 |
2,446 |
2,163 |
1,971 |
0.0 |
0.0 |
|
| EBITDA | | 317 |
339 |
834 |
864 |
553 |
373 |
0.0 |
0.0 |
|
| EBIT | | 261 |
306 |
800 |
840 |
539 |
352 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 238.6 |
276.7 |
769.3 |
808.9 |
497.6 |
324.5 |
0.0 |
0.0 |
|
| Net earnings | | 185.7 |
215.5 |
600.0 |
571.3 |
388.2 |
252.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 239 |
277 |
769 |
809 |
498 |
324 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 56.5 |
58.6 |
60.3 |
35.8 |
21.5 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 542 |
758 |
1,058 |
1,129 |
1,017 |
870 |
545 |
545 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 895 |
1,137 |
1,765 |
1,670 |
1,428 |
1,944 |
545 |
545 |
|
|
| Net Debt | | -474 |
-280 |
-1,194 |
-354 |
-835 |
-1,447 |
-545 |
-545 |
|
|
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 | | 1,664 |
1,934 |
2,425 |
2,446 |
2,163 |
1,971 |
0.0 |
0.0 |
|
| Gross profit growth | | -5.1% |
16.2% |
25.4% |
0.9% |
-11.6% |
-8.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
3 |
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) | | 895 |
1,137 |
1,765 |
1,670 |
1,428 |
1,944 |
545 |
545 |
|
| Balance sheet change% | | -13.5% |
27.0% |
55.3% |
-5.4% |
-14.5% |
36.2% |
-72.0% |
0.0% |
|
| Added value | | 316.7 |
338.8 |
834.5 |
864.1 |
563.2 |
373.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -112 |
-31 |
-33 |
-49 |
-29 |
-43 |
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 (%) | | 15.7% |
15.8% |
33.0% |
34.3% |
24.9% |
17.8% |
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 % | | 27.0% |
30.1% |
55.1% |
48.9% |
34.8% |
21.1% |
0.0% |
0.0% |
|
| ROI % | | 43.4% |
47.1% |
88.1% |
76.8% |
50.2% |
37.7% |
0.0% |
0.0% |
|
| ROE % | | 31.0% |
33.1% |
66.1% |
52.2% |
36.2% |
26.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 60.6% |
66.7% |
59.9% |
67.6% |
71.3% |
44.8% |
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, % | | -149.5% |
-82.6% |
-143.1% |
-40.9% |
-151.0% |
-387.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.1 |
2.7 |
2.3 |
2.8 |
3.2 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 2.4 |
2.8 |
2.4 |
3.0 |
3.4 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 473.6 |
279.7 |
1,194.0 |
353.5 |
834.8 |
1,446.8 |
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 | | 485.9 |
699.4 |
997.7 |
1,093.4 |
995.8 |
870.2 |
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 |
124 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
124 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
117 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
84 |
0 |
0 |
|
|