|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.1% |
7.1% |
|
| Bankruptcy risk | | 1.4% |
1.4% |
1.0% |
1.7% |
2.0% |
4.9% |
13.5% |
13.3% |
|
| Credit score (0-100) | | 80 |
79 |
86 |
71 |
68 |
38 |
3 |
3 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 26.1 |
24.9 |
203.6 |
2.1 |
0.2 |
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 | | 2,695 |
2,999 |
3,343 |
3,748 |
3,265 |
2,835 |
0.0 |
0.0 |
|
| EBITDA | | 1,041 |
956 |
1,092 |
1,471 |
447 |
-84.0 |
0.0 |
0.0 |
|
| EBIT | | 910 |
837 |
955 |
1,318 |
316 |
-211 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 815.3 |
761.3 |
878.6 |
1,251.8 |
259.8 |
-286.7 |
0.0 |
0.0 |
|
| Net earnings | | 635.6 |
602.9 |
685.2 |
976.4 |
201.5 |
-223.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 815 |
761 |
879 |
1,252 |
260 |
-287 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,302 |
3,212 |
3,251 |
3,141 |
3,039 |
2,946 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,432 |
1,535 |
2,055 |
832 |
1,033 |
809 |
759 |
759 |
|
| Interest-bearing liabilities | | 2,637 |
2,351 |
2,182 |
2,191 |
2,294 |
2,191 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,934 |
4,667 |
5,509 |
3,913 |
3,824 |
3,627 |
759 |
759 |
|
|
| Net Debt | | 1,480 |
1,505 |
1,081 |
2,083 |
2,223 |
2,108 |
-759 |
-759 |
|
|
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 | | 2,695 |
2,999 |
3,343 |
3,748 |
3,265 |
2,835 |
0.0 |
0.0 |
|
| Gross profit growth | | -0.8% |
11.3% |
11.5% |
12.1% |
-12.9% |
-13.2% |
-100.0% |
0.0% |
|
| Employees | | 6 |
8 |
8 |
7 |
7 |
7 |
0 |
0 |
|
| Employee growth % | | -14.3% |
33.3% |
0.0% |
-12.5% |
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) | | 4,934 |
4,667 |
5,509 |
3,913 |
3,824 |
3,627 |
759 |
759 |
|
| Balance sheet change% | | 10.7% |
-5.4% |
18.0% |
-29.0% |
-2.3% |
-5.2% |
-79.1% |
0.0% |
|
| Added value | | 1,041.2 |
955.9 |
1,092.1 |
1,470.6 |
468.3 |
-84.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -136 |
-209 |
-98 |
-263 |
-233 |
-221 |
-2,946 |
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 |
-1.0 |
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 (%) | | 33.8% |
27.9% |
28.6% |
35.2% |
9.7% |
-7.4% |
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 % | | 19.4% |
17.4% |
18.8% |
28.0% |
8.3% |
-5.5% |
0.0% |
0.0% |
|
| ROI % | | 22.8% |
21.0% |
23.4% |
36.2% |
10.1% |
-6.5% |
0.0% |
0.0% |
|
| ROE % | | 57.1% |
40.6% |
38.2% |
67.7% |
21.6% |
-24.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 29.0% |
32.9% |
37.3% |
21.2% |
27.0% |
22.3% |
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, % | | 142.2% |
157.5% |
99.0% |
141.6% |
497.4% |
-2,509.2% |
0.0% |
0.0% |
|
| Gearing % | | 184.2% |
153.2% |
106.2% |
263.5% |
222.1% |
270.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.3% |
3.1% |
3.4% |
3.0% |
2.8% |
3.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.1 |
1.1 |
1.3 |
0.4 |
0.5 |
0.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.2 |
1.3 |
1.4 |
0.6 |
0.6 |
0.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,157.0 |
845.8 |
1,100.8 |
107.8 |
71.2 |
83.0 |
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 | | 278.8 |
320.1 |
659.8 |
-620.6 |
-452.3 |
-751.4 |
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 | | 174 |
119 |
137 |
210 |
67 |
-12 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 174 |
119 |
137 |
210 |
64 |
-12 |
0 |
0 |
|
| EBIT / employee | | 152 |
105 |
119 |
188 |
45 |
-30 |
0 |
0 |
|
| Net earnings / employee | | 106 |
75 |
86 |
139 |
29 |
-32 |
0 |
0 |
|
|