|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.7% |
5.7% |
|
| Bankruptcy risk | | 0.8% |
0.8% |
0.7% |
0.8% |
0.6% |
0.8% |
10.9% |
10.9% |
|
| Credit score (0-100) | | 93 |
92 |
95 |
91 |
96 |
90 |
22 |
22 |
|
| Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 473.5 |
427.8 |
705.2 |
558.6 |
707.2 |
620.2 |
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 | | 4,195 |
4,107 |
5,270 |
5,603 |
6,077 |
6,610 |
0.0 |
0.0 |
|
| EBITDA | | 2,212 |
1,838 |
2,872 |
2,958 |
3,027 |
3,337 |
0.0 |
0.0 |
|
| EBIT | | 1,478 |
1,057 |
2,226 |
2,223 |
2,243 |
2,401 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,388.5 |
1,052.8 |
2,135.9 |
2,208.5 |
2,160.5 |
2,242.1 |
0.0 |
0.0 |
|
| Net earnings | | 1,081.9 |
884.5 |
1,656.6 |
1,719.6 |
1,683.0 |
1,709.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,389 |
1,053 |
2,136 |
2,208 |
2,160 |
2,242 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,751 |
2,979 |
3,116 |
2,826 |
3,908 |
4,276 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,664 |
3,549 |
4,205 |
4,625 |
4,708 |
3,817 |
800 |
800 |
|
| Interest-bearing liabilities | | 3,353 |
2,872 |
3,041 |
2,917 |
2,916 |
2,376 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 8,584 |
7,839 |
9,914 |
9,891 |
10,014 |
9,524 |
800 |
800 |
|
|
| Net Debt | | 2,654 |
2,135 |
293 |
2,785 |
1,768 |
-240 |
-800 |
-800 |
|
|
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 | | 4,195 |
4,107 |
5,270 |
5,603 |
6,077 |
6,610 |
0.0 |
0.0 |
|
| Gross profit growth | | -18.0% |
-2.1% |
28.3% |
6.3% |
8.5% |
8.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
7 |
8 |
8 |
9 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
14.3% |
0.0% |
12.5% |
-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) | | 8,584 |
7,839 |
9,914 |
9,891 |
10,014 |
9,524 |
800 |
800 |
|
| Balance sheet change% | | 5.8% |
-8.7% |
26.5% |
-0.2% |
1.2% |
-4.9% |
-91.6% |
0.0% |
|
| Added value | | 1,478.4 |
1,057.1 |
2,226.3 |
2,222.7 |
2,242.8 |
2,400.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 76 |
-1,553 |
-508 |
-1,026 |
298 |
-568 |
-4,276 |
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 (%) | | 35.2% |
25.7% |
42.2% |
39.7% |
36.9% |
36.3% |
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 % | | 19.2% |
14.4% |
26.3% |
24.2% |
24.0% |
25.0% |
0.0% |
0.0% |
|
| ROI % | | 23.7% |
17.4% |
33.9% |
31.9% |
30.8% |
34.1% |
0.0% |
0.0% |
|
| ROE % | | 29.9% |
24.5% |
42.7% |
38.9% |
36.1% |
40.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 42.7% |
45.3% |
42.4% |
46.8% |
47.0% |
40.1% |
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, % | | 120.0% |
116.2% |
10.2% |
94.1% |
58.4% |
-7.2% |
0.0% |
0.0% |
|
| Gearing % | | 91.5% |
80.9% |
72.3% |
63.1% |
61.9% |
62.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.1% |
4.2% |
6.8% |
6.3% |
7.7% |
7.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.8 |
3.4 |
2.7 |
3.0 |
2.7 |
1.6 |
0.0 |
0.0 |
|
| Current Ratio | | 2.8 |
3.4 |
2.7 |
3.0 |
2.7 |
1.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 698.3 |
736.8 |
2,747.7 |
131.8 |
1,148.0 |
2,616.5 |
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 | | 3,078.8 |
3,442.3 |
4,285.1 |
4,601.1 |
3,811.0 |
2,021.6 |
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 |
318 |
278 |
280 |
267 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
410 |
370 |
378 |
371 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
318 |
278 |
280 |
267 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
237 |
215 |
210 |
190 |
0 |
0 |
|
|