|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 0.7% |
0.8% |
0.7% |
0.5% |
0.6% |
0.7% |
8.3% |
8.1% |
|
| Credit score (0-100) | | 96 |
93 |
95 |
98 |
97 |
94 |
8 |
8 |
|
| Credit rating | | A |
A |
A |
AA |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 1,443.3 |
1,434.9 |
1,954.3 |
1,895.2 |
2,282.8 |
1,978.6 |
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 | | 11,645 |
10,731 |
13,202 |
12,370 |
12,504 |
12,599 |
0.0 |
0.0 |
|
| EBITDA | | 3,791 |
3,511 |
5,290 |
4,107 |
4,119 |
4,000 |
0.0 |
0.0 |
|
| EBIT | | 3,521 |
3,003 |
5,124 |
3,890 |
3,923 |
3,809 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,114.7 |
2,821.8 |
5,833.3 |
4,511.7 |
3,907.2 |
4,422.8 |
0.0 |
0.0 |
|
| Net earnings | | 2,418.4 |
2,189.8 |
4,589.4 |
3,504.9 |
3,122.4 |
3,440.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,115 |
2,822 |
5,833 |
4,512 |
3,907 |
4,423 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 276 |
351 |
821 |
655 |
459 |
434 |
0.0 |
0.0 |
|
| Shareholders equity total | | 9,431 |
10,221 |
13,211 |
14,215 |
15,038 |
13,478 |
11,778 |
11,778 |
|
| Interest-bearing liabilities | | 0.0 |
0.8 |
0.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,924 |
11,605 |
15,508 |
16,386 |
16,523 |
15,582 |
11,778 |
11,778 |
|
|
| Net Debt | | -6,165 |
-7,326 |
-7,396 |
-4,090 |
-11,682 |
-8,222 |
-11,778 |
-11,778 |
|
|
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 | | 11,645 |
10,731 |
13,202 |
12,370 |
12,504 |
12,599 |
0.0 |
0.0 |
|
| Gross profit growth | | -1.1% |
-7.8% |
23.0% |
-6.3% |
1.1% |
0.8% |
-100.0% |
0.0% |
|
| Employees | | 11 |
11 |
11 |
11 |
11 |
11 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 10,924 |
11,605 |
15,508 |
16,386 |
16,523 |
15,582 |
11,778 |
11,778 |
|
| Balance sheet change% | | 4.3% |
6.2% |
33.6% |
5.7% |
0.8% |
-5.7% |
-24.4% |
0.0% |
|
| Added value | | 3,521.1 |
3,002.8 |
5,123.8 |
3,890.1 |
3,923.4 |
3,809.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -97 |
-817 |
304 |
-384 |
-392 |
-215 |
-434 |
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 (%) | | 30.2% |
28.0% |
38.8% |
31.4% |
31.4% |
30.2% |
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 % | | 33.5% |
27.2% |
43.3% |
29.2% |
26.8% |
29.1% |
0.0% |
0.0% |
|
| ROI % | | 39.3% |
31.2% |
50.0% |
34.0% |
30.2% |
32.8% |
0.0% |
0.0% |
|
| ROE % | | 26.5% |
22.3% |
39.2% |
25.6% |
21.3% |
24.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 86.3% |
88.1% |
85.2% |
86.8% |
91.0% |
86.5% |
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, % | | -162.6% |
-208.7% |
-139.8% |
-99.6% |
-283.6% |
-205.6% |
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% |
58,034.2% |
3,682.3% |
35,071.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 6.9 |
8.3 |
8.0 |
8.1 |
12.2 |
8.2 |
0.0 |
0.0 |
|
| Current Ratio | | 7.1 |
8.5 |
8.1 |
8.2 |
12.4 |
8.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 6,165.3 |
7,326.8 |
7,396.9 |
4,090.3 |
11,681.5 |
8,222.0 |
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 | | 5,580.0 |
6,086.0 |
9,532.1 |
9,748.4 |
10,043.5 |
11,067.6 |
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 | | 320 |
273 |
466 |
354 |
357 |
346 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 345 |
319 |
481 |
373 |
374 |
364 |
0 |
0 |
|
| EBIT / employee | | 320 |
273 |
466 |
354 |
357 |
346 |
0 |
0 |
|
| Net earnings / employee | | 220 |
199 |
417 |
319 |
284 |
313 |
0 |
0 |
|
|