|
1000.0
| Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 1.5% |
1.2% |
1.2% |
1.2% |
1.1% |
0.8% |
8.0% |
7.8% |
|
| Credit score (0-100) | | 78 |
84 |
83 |
81 |
83 |
92 |
30 |
9 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
B |
B |
|
| Credit limit (kDKK) | | 118.0 |
1,107.3 |
1,059.9 |
891.5 |
1,164.4 |
6,114.4 |
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 | | 28,439 |
31,785 |
30,672 |
29,392 |
24,185 |
32,978 |
0.0 |
0.0 |
|
| EBITDA | | 17,857 |
20,788 |
18,720 |
15,712 |
11,748 |
18,109 |
0.0 |
0.0 |
|
| EBIT | | 17,829 |
20,762 |
18,696 |
15,688 |
11,724 |
18,086 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 21,946.2 |
22,546.1 |
20,235.3 |
17,729.3 |
24,782.3 |
37,953.3 |
0.0 |
0.0 |
|
| Net earnings | | 18,031.2 |
17,990.9 |
16,091.9 |
14,252.6 |
21,914.9 |
34,090.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 21,946 |
22,546 |
20,235 |
17,729 |
24,782 |
37,953 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 70.5 |
109 |
85.3 |
61.6 |
48.2 |
24.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 16,031 |
20,630 |
18,092 |
17,135 |
18,185 |
54,454 |
53,454 |
53,454 |
|
| Interest-bearing liabilities | | 2.3 |
9.5 |
0.0 |
18.7 |
13,848 |
8,420 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 37,209 |
42,528 |
39,758 |
36,802 |
46,453 |
91,082 |
53,454 |
53,454 |
|
|
| Net Debt | | -25,467 |
-34,084 |
-27,901 |
-25,947 |
-19,863 |
-38,317 |
-53,454 |
-53,454 |
|
|
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 | | 28,439 |
31,785 |
30,672 |
29,392 |
24,185 |
32,978 |
0.0 |
0.0 |
|
| Gross profit growth | | 134.7% |
11.8% |
-3.5% |
-4.2% |
-17.7% |
36.4% |
-100.0% |
0.0% |
|
| Employees | | 6 |
7 |
0 |
0 |
9 |
10 |
0 |
0 |
|
| Employee growth % | | 0.0% |
16.7% |
-100.0% |
0.0% |
0.0% |
11.1% |
-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) | | 37,209 |
42,528 |
39,758 |
36,802 |
46,453 |
91,082 |
53,454 |
53,454 |
|
| Balance sheet change% | | 25.7% |
14.3% |
-6.5% |
-7.4% |
26.2% |
96.1% |
-41.3% |
0.0% |
|
| Added value | | 17,857.5 |
20,788.0 |
18,720.4 |
15,711.7 |
11,747.9 |
18,109.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -45 |
13 |
-48 |
-47 |
-37 |
-47 |
-24 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 62.7% |
65.3% |
61.0% |
53.4% |
48.5% |
54.8% |
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 % | | 66.4% |
56.7% |
49.4% |
46.5% |
60.0% |
56.3% |
0.0% |
0.0% |
|
| ROI % | | 125.2% |
123.3% |
104.9% |
101.0% |
101.5% |
81.6% |
0.0% |
0.0% |
|
| ROE % | | 111.2% |
98.1% |
83.1% |
80.9% |
124.1% |
93.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 43.1% |
48.5% |
45.5% |
46.6% |
39.1% |
59.8% |
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, % | | -142.6% |
-164.0% |
-149.0% |
-165.1% |
-169.1% |
-211.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.1% |
76.2% |
15.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 16.2% |
1,157.2% |
1,507.4% |
697.9% |
2.7% |
6.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
1.9 |
1.8 |
1.8 |
1.6 |
2.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
1.9 |
1.8 |
1.8 |
1.6 |
2.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 25,469.4 |
34,093.1 |
27,900.8 |
25,966.1 |
33,711.0 |
46,736.7 |
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 | | 1,655.0 |
6,565.6 |
1,655.4 |
2,855.0 |
-15,353.2 |
12,766.1 |
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 | | 2,976 |
2,970 |
0 |
0 |
1,305 |
1,811 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 2,976 |
2,970 |
0 |
0 |
1,305 |
1,811 |
0 |
0 |
|
| EBIT / employee | | 2,971 |
2,966 |
0 |
0 |
1,303 |
1,809 |
0 |
0 |
|
| Net earnings / employee | | 3,005 |
2,570 |
0 |
0 |
2,435 |
3,409 |
0 |
0 |
|
|