|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 4.6% |
4.0% |
4.3% |
3.2% |
3.7% |
3.5% |
16.8% |
16.5% |
|
| Credit score (0-100) | | 47 |
51 |
47 |
54 |
51 |
52 |
10 |
11 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
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 | | 837 |
1,143 |
1,151 |
1,433 |
1,232 |
1,147 |
0.0 |
0.0 |
|
| EBITDA | | 79.5 |
367 |
333 |
562 |
268 |
210 |
0.0 |
0.0 |
|
| EBIT | | 79.5 |
367 |
333 |
562 |
268 |
210 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 66.8 |
353.8 |
325.0 |
558.8 |
261.9 |
211.8 |
0.0 |
0.0 |
|
| Net earnings | | 51.9 |
275.9 |
253.2 |
435.6 |
204.2 |
165.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 66.8 |
354 |
325 |
559 |
262 |
212 |
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 | | 281 |
506 |
560 |
845 |
619 |
584 |
209 |
209 |
|
| Interest-bearing liabilities | | 35.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 740 |
2,068 |
1,300 |
1,389 |
1,086 |
1,740 |
209 |
209 |
|
|
| Net Debt | | -122 |
-1,524 |
-760 |
-451 |
-221 |
-1,071 |
-209 |
-209 |
|
|
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 | | 837 |
1,143 |
1,151 |
1,433 |
1,232 |
1,147 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.4% |
36.7% |
0.6% |
24.5% |
-14.0% |
-6.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 740 |
2,068 |
1,300 |
1,389 |
1,086 |
1,740 |
209 |
209 |
|
| Balance sheet change% | | -7.7% |
179.4% |
-37.1% |
6.8% |
-21.8% |
60.3% |
-88.0% |
0.0% |
|
| Added value | | 79.5 |
366.5 |
333.5 |
561.6 |
267.8 |
210.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
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 (%) | | 9.5% |
32.1% |
29.0% |
39.2% |
21.7% |
18.4% |
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 % | | 10.3% |
26.1% |
19.9% |
42.0% |
22.0% |
15.4% |
0.0% |
0.0% |
|
| ROI % | | 19.8% |
73.5% |
53.3% |
71.0% |
33.3% |
31.7% |
0.0% |
0.0% |
|
| ROE % | | 17.3% |
70.1% |
47.5% |
62.0% |
27.9% |
27.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 38.0% |
24.5% |
43.0% |
60.8% |
57.0% |
33.6% |
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, % | | -153.3% |
-415.9% |
-228.0% |
-80.3% |
-82.7% |
-508.7% |
0.0% |
0.0% |
|
| Gearing % | | 12.6% |
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 % | | 71.4% |
71.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
1.4 |
2.0 |
3.0 |
2.9 |
1.6 |
0.0 |
0.0 |
|
| Current Ratio | | 2.0 |
1.4 |
2.0 |
3.0 |
2.9 |
1.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 157.3 |
1,524.5 |
760.4 |
450.8 |
221.5 |
1,070.5 |
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 | | 368.1 |
594.2 |
659.2 |
932.2 |
705.0 |
671.5 |
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 |
367 |
333 |
562 |
268 |
210 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
367 |
333 |
562 |
268 |
210 |
0 |
0 |
|
| EBIT / employee | | 0 |
367 |
333 |
562 |
268 |
210 |
0 |
0 |
|
| Net earnings / employee | | 0 |
276 |
253 |
436 |
204 |
165 |
0 |
0 |
|
|