|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 7.0% |
5.7% |
4.9% |
4.7% |
5.1% |
5.0% |
20.1% |
20.1% |
|
 | Credit score (0-100) | | 36 |
40 |
43 |
45 |
42 |
44 |
6 |
6 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
 | 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 | | 3,864 |
4,603 |
5,710 |
5,000 |
5,255 |
5,854 |
0.0 |
0.0 |
|
 | EBITDA | | 877 |
1,223 |
2,229 |
1,860 |
1,894 |
2,210 |
0.0 |
0.0 |
|
 | EBIT | | 844 |
1,175 |
2,168 |
1,795 |
1,806 |
2,099 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 824.0 |
1,422.0 |
2,300.1 |
1,655.4 |
2,007.2 |
2,192.9 |
0.0 |
0.0 |
|
 | Net earnings | | 641.0 |
1,107.0 |
1,789.0 |
1,296.9 |
1,564.7 |
1,707.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 824 |
1,422 |
2,300 |
1,655 |
2,007 |
2,193 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 131 |
139 |
119 |
251 |
241 |
1,765 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,148 |
1,615 |
2,304 |
1,851 |
2,116 |
2,259 |
59.2 |
59.2 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,742 |
8,242 |
8,787 |
6,982 |
7,333 |
8,159 |
59.2 |
59.2 |
|
|
 | Net Debt | | -3,912 |
-5,525 |
-6,289 |
-3,521 |
-3,749 |
-3,416 |
-59.2 |
-59.2 |
|
|
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 | | 3,864 |
4,603 |
5,710 |
5,000 |
5,255 |
5,854 |
0.0 |
0.0 |
|
 | Gross profit growth | | 53.8% |
19.1% |
24.0% |
-12.4% |
5.1% |
11.4% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
6 |
7 |
6 |
6 |
6 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
16.7% |
-14.3% |
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) | | 5,742 |
8,242 |
8,787 |
6,982 |
7,333 |
8,159 |
59 |
59 |
|
 | Balance sheet change% | | 44.9% |
43.5% |
6.6% |
-20.5% |
5.0% |
11.3% |
-99.3% |
0.0% |
|
 | Added value | | 877.0 |
1,223.0 |
2,229.0 |
1,859.9 |
1,871.3 |
2,209.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -35 |
-40 |
-81 |
67 |
-98 |
1,413 |
-1,765 |
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 (%) | | 21.8% |
25.5% |
38.0% |
35.9% |
34.4% |
35.9% |
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 % | | 17.4% |
20.7% |
27.3% |
23.0% |
28.1% |
28.3% |
0.0% |
0.0% |
|
 | ROI % | | 86.8% |
104.6% |
118.5% |
87.2% |
101.2% |
99.9% |
0.0% |
0.0% |
|
 | ROE % | | 65.9% |
80.1% |
91.3% |
62.4% |
78.9% |
78.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 20.0% |
19.6% |
66.7% |
68.3% |
68.4% |
67.8% |
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, % | | -446.1% |
-451.8% |
-282.1% |
-189.3% |
-197.9% |
-154.6% |
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 | | 1.2 |
1.2 |
7.5 |
6.5 |
5.2 |
4.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.2 |
1.2 |
1.3 |
1.1 |
1.0 |
0.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,912.0 |
5,525.0 |
6,288.9 |
3,521.3 |
3,749.0 |
3,415.8 |
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 | | 1,017.0 |
1,287.0 |
2,185.2 |
471.6 |
-172.5 |
-1,294.3 |
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 | | 146 |
204 |
318 |
310 |
312 |
368 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 146 |
204 |
318 |
310 |
316 |
368 |
0 |
0 |
|
 | EBIT / employee | | 141 |
196 |
310 |
299 |
301 |
350 |
0 |
0 |
|
 | Net earnings / employee | | 107 |
185 |
256 |
216 |
261 |
285 |
0 |
0 |
|
|