|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 2.2% |
2.3% |
2.2% |
2.2% |
0.8% |
0.8% |
5.1% |
5.1% |
|
| Credit score (0-100) | | 68 |
66 |
66 |
65 |
91 |
91 |
43 |
43 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
AA |
AA |
BBB |
BBB |
|
| Credit limit (kDKK) | | 0.7 |
0.2 |
0.9 |
1.0 |
2,338.7 |
2,673.6 |
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 | | 19,697 |
18,921 |
21,140 |
23,315 |
26,176 |
27,708 |
0.0 |
0.0 |
|
| EBITDA | | 3,447 |
1,817 |
3,061 |
4,023 |
4,844 |
5,307 |
0.0 |
0.0 |
|
| EBIT | | 3,447 |
1,817 |
3,061 |
4,023 |
3,662 |
4,152 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,569.0 |
452.0 |
1,820.0 |
2,602.0 |
2,448.3 |
1,746.2 |
0.0 |
0.0 |
|
| Net earnings | | 1,569.0 |
452.0 |
1,820.0 |
2,602.0 |
1,890.2 |
1,320.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,447 |
1,817 |
3,061 |
4,023 |
2,448 |
1,746 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
3,941 |
2,856 |
0.0 |
0.0 |
|
| Shareholders equity total | | 14,752 |
15,199 |
17,025 |
19,610 |
21,510 |
22,803 |
20,414 |
20,414 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
35,738 |
37,629 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 60,285 |
63,256 |
58,912 |
68,173 |
72,743 |
74,052 |
20,414 |
20,414 |
|
|
| Net Debt | | 0.0 |
0.0 |
0.0 |
0.0 |
35,573 |
36,186 |
-20,301 |
-20,301 |
|
|
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 | | 19,697 |
18,921 |
21,140 |
23,315 |
26,176 |
27,708 |
0.0 |
0.0 |
|
| Gross profit growth | | 2.3% |
-3.9% |
11.7% |
10.3% |
12.3% |
5.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
40 |
43 |
0 |
0 |
|
| Employee growth % | | -100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
7.5% |
-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) | | 60,285 |
63,256 |
58,912 |
68,173 |
72,743 |
74,052 |
20,414 |
20,414 |
|
| Balance sheet change% | | 5.2% |
4.9% |
-6.9% |
15.7% |
6.7% |
1.8% |
-72.4% |
0.0% |
|
| Added value | | 3,447.0 |
1,817.0 |
3,061.0 |
4,023.0 |
3,662.0 |
5,307.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -2,989 |
0 |
0 |
0 |
2,856 |
-2,224 |
-2,856 |
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 (%) | | 17.5% |
9.6% |
14.5% |
17.3% |
14.0% |
15.0% |
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 % | | 5.9% |
2.9% |
5.0% |
6.3% |
5.5% |
5.9% |
0.0% |
0.0% |
|
| ROI % | | 6.3% |
2.9% |
5.0% |
6.3% |
6.1% |
7.1% |
0.0% |
0.0% |
|
| ROE % | | 9.3% |
3.0% |
11.3% |
14.2% |
9.2% |
6.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
30.1% |
30.9% |
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, % | | 0.0% |
0.0% |
0.0% |
0.0% |
734.4% |
681.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
166.1% |
165.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
8.1% |
7.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
1.4 |
1.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
164.5 |
1,443.4 |
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
19,174.8 |
20,917.8 |
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 |
0 |
0 |
92 |
123 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
121 |
123 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
92 |
97 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
47 |
31 |
0 |
0 |
|
|