|
1000.0
| Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 2.4% |
2.5% |
2.3% |
2.7% |
3.6% |
2.9% |
8.0% |
8.0% |
|
| Credit score (0-100) | | 64 |
62 |
63 |
60 |
51 |
58 |
31 |
31 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.1 |
0.0 |
0.3 |
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 | | 1,026 |
1,248 |
1,238 |
2,083 |
1,121 |
1,146 |
0.0 |
0.0 |
|
| EBITDA | | 494 |
818 |
764 |
1,627 |
661 |
664 |
0.0 |
0.0 |
|
| EBIT | | 494 |
818 |
764 |
1,627 |
661 |
664 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 236.3 |
1,521.9 |
2,566.3 |
1,138.8 |
3,222.2 |
2,752.8 |
0.0 |
0.0 |
|
| Net earnings | | 185.0 |
1,188.0 |
2,001.7 |
888.1 |
2,513.2 |
2,143.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 236 |
1,522 |
2,566 |
1,139 |
3,222 |
2,753 |
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 | | 7,896 |
9,084 |
11,086 |
11,974 |
14,487 |
16,631 |
16,431 |
16,431 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 8,171 |
9,471 |
11,738 |
13,294 |
15,693 |
17,203 |
16,431 |
16,431 |
|
|
| Net Debt | | -6,732 |
-7,906 |
-11,121 |
-11,878 |
-12,278 |
-14,630 |
-16,431 |
-16,431 |
|
|
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 | | 1,026 |
1,248 |
1,238 |
2,083 |
1,121 |
1,146 |
0.0 |
0.0 |
|
| Gross profit growth | | 7.9% |
21.6% |
-0.7% |
68.2% |
-46.2% |
2.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | -100.0% |
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) | | 8,171 |
9,471 |
11,738 |
13,294 |
15,693 |
17,203 |
16,431 |
16,431 |
|
| Balance sheet change% | | 1.4% |
15.9% |
23.9% |
13.3% |
18.0% |
9.6% |
-4.5% |
0.0% |
|
| Added value | | 493.9 |
817.7 |
763.8 |
1,627.4 |
661.4 |
664.5 |
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 | | 4.0 |
5.0 |
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 (%) | | 48.1% |
65.5% |
61.7% |
78.1% |
59.0% |
58.0% |
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 % | | 10.9% |
21.6% |
24.7% |
19.1% |
22.6% |
17.6% |
0.0% |
0.0% |
|
| ROI % | | 11.3% |
22.1% |
25.0% |
20.1% |
24.6% |
18.6% |
0.0% |
0.0% |
|
| ROE % | | 2.4% |
14.0% |
19.8% |
7.7% |
19.0% |
13.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 96.6% |
95.9% |
94.4% |
90.1% |
92.3% |
96.7% |
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, % | | -1,362.9% |
-966.9% |
-1,456.0% |
-729.9% |
-1,856.4% |
-2,201.8% |
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 | | 26.9 |
70.4 |
75.4 |
10.8 |
18.6 |
223.2 |
0.0 |
0.0 |
|
| Current Ratio | | 29.7 |
74.8 |
78.7 |
11.6 |
23.2 |
255.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 6,731.6 |
7,905.8 |
11,121.0 |
11,878.3 |
12,277.9 |
14,630.1 |
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 | | 4,071.7 |
4,964.4 |
5,225.2 |
6,422.4 |
7,014.8 |
7,162.4 |
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 |
661 |
664 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
661 |
664 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
661 |
664 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
2,513 |
2,144 |
0 |
0 |
|
|