|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
|
| Bankruptcy risk | | 1.4% |
1.1% |
0.8% |
1.4% |
1.2% |
0.8% |
10.5% |
6.7% |
|
| Credit score (0-100) | | 80 |
86 |
93 |
77 |
80 |
91 |
23 |
11 |
|
| Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
A |
B |
BB |
|
| Credit limit (kDKK) | | 31.3 |
202.4 |
512.5 |
47.0 |
132.1 |
639.4 |
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 | | 1,356 |
1,515 |
1,897 |
4,687 |
4,965 |
5,746 |
0.0 |
0.0 |
|
| EBITDA | | 161 |
331 |
634 |
625 |
728 |
1,566 |
0.0 |
0.0 |
|
| EBIT | | 161 |
331 |
634 |
49.3 |
128 |
1,075 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 123.0 |
293.9 |
596.8 |
18.4 |
87.0 |
1,032.5 |
0.0 |
0.0 |
|
| Net earnings | | 97.0 |
297.8 |
794.9 |
9.4 |
67.8 |
850.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 123 |
294 |
597 |
18.4 |
87.0 |
1,033 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,698 |
3,485 |
3,209 |
2,723 |
2,681 |
2,399 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,951 |
4,147 |
4,942 |
4,952 |
4,819 |
5,470 |
4,710 |
4,710 |
|
| Interest-bearing liabilities | | 1,958 |
1,750 |
1,421 |
1,226 |
1,244 |
1,303 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,037 |
7,103 |
7,731 |
7,969 |
7,958 |
8,159 |
4,710 |
4,710 |
|
|
| Net Debt | | 1,530 |
785 |
818 |
600 |
434 |
161 |
-4,710 |
-4,710 |
|
|
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 | | 1,356 |
1,515 |
1,897 |
4,687 |
4,965 |
5,746 |
0.0 |
0.0 |
|
| Gross profit growth | | 13.8% |
11.7% |
25.2% |
147.1% |
5.9% |
15.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
8 |
10 |
9 |
9 |
8 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
25.0% |
-10.0% |
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) | | 7,037 |
7,103 |
7,731 |
7,969 |
7,958 |
8,159 |
4,710 |
4,710 |
|
| Balance sheet change% | | 2.2% |
0.9% |
8.8% |
3.1% |
-0.1% |
2.5% |
-42.3% |
0.0% |
|
| Added value | | 161.0 |
330.6 |
633.6 |
49.3 |
128.4 |
1,074.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -615 |
-213 |
-276 |
-1,062 |
-642 |
-774 |
-2,399 |
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 (%) | | 11.9% |
21.8% |
33.4% |
1.1% |
2.6% |
18.7% |
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 % | | 2.3% |
4.7% |
8.5% |
0.6% |
1.6% |
13.3% |
0.0% |
0.0% |
|
| ROI % | | 2.7% |
5.6% |
10.3% |
0.8% |
2.0% |
16.7% |
0.0% |
0.0% |
|
| ROE % | | 2.5% |
7.4% |
17.5% |
0.2% |
1.4% |
16.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 56.1% |
58.4% |
63.9% |
62.1% |
60.6% |
67.0% |
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, % | | 950.3% |
237.4% |
129.2% |
96.1% |
59.6% |
10.3% |
0.0% |
0.0% |
|
| Gearing % | | 49.6% |
42.2% |
28.8% |
24.8% |
25.8% |
23.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.9% |
2.0% |
2.3% |
2.4% |
3.4% |
3.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.2 |
2.0 |
2.2 |
3.1 |
2.1 |
3.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.8 |
2.6 |
2.8 |
3.9 |
2.7 |
4.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 428.0 |
964.9 |
602.5 |
625.5 |
809.6 |
1,142.4 |
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 | | 2,158.0 |
2,207.0 |
2,929.0 |
3,894.2 |
3,330.3 |
4,321.1 |
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 | | 0 |
41 |
63 |
5 |
14 |
134 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
41 |
63 |
69 |
81 |
196 |
0 |
0 |
|
| EBIT / employee | | 0 |
41 |
63 |
5 |
14 |
134 |
0 |
0 |
|
| Net earnings / employee | | 0 |
37 |
79 |
1 |
8 |
106 |
0 |
0 |
|
|