|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 0.8% |
0.9% |
1.0% |
0.8% |
0.7% |
1.1% |
6.9% |
6.8% |
|
| Credit score (0-100) | | 94 |
88 |
86 |
90 |
94 |
85 |
11 |
11 |
|
| Credit rating | | A |
A |
A |
A |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 728.8 |
550.3 |
560.9 |
753.2 |
1,704.9 |
591.4 |
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 | | 7,207 |
5,958 |
5,936 |
6,005 |
12,077 |
794 |
0.0 |
0.0 |
|
| EBITDA | | 1,644 |
857 |
912 |
497 |
6,228 |
-92.1 |
0.0 |
0.0 |
|
| EBIT | | 1,359 |
620 |
674 |
296 |
6,080 |
-208 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,660.5 |
614.0 |
982.3 |
725.2 |
6,149.4 |
1,223.6 |
0.0 |
0.0 |
|
| Net earnings | | 1,188.5 |
474.3 |
635.7 |
543.4 |
4,906.0 |
931.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,661 |
614 |
982 |
725 |
6,149 |
1,224 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 4,909 |
4,931 |
4,693 |
4,492 |
4,129 |
4,163 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,835 |
6,256 |
6,838 |
7,326 |
12,176 |
13,050 |
12,866 |
12,866 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,646 |
7,926 |
9,198 |
9,388 |
15,482 |
14,632 |
12,866 |
12,866 |
|
|
| Net Debt | | -2,364 |
-2,573 |
-4,172 |
-4,155 |
-6,345 |
-10,428 |
-12,866 |
-12,866 |
|
|
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 | | 7,207 |
5,958 |
5,936 |
6,005 |
12,077 |
794 |
0.0 |
0.0 |
|
| Gross profit growth | | 7.0% |
-17.3% |
-0.4% |
1.2% |
101.1% |
-93.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
10 |
11 |
11 |
11 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
10.0% |
0.0% |
0.0% |
-81.8% |
-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) | | 7,646 |
7,926 |
9,198 |
9,388 |
15,482 |
14,632 |
12,866 |
12,866 |
|
| Balance sheet change% | | -8.6% |
3.7% |
16.0% |
2.1% |
64.9% |
-5.5% |
-12.1% |
0.0% |
|
| Added value | | 1,358.8 |
619.6 |
674.2 |
296.4 |
6,080.2 |
-208.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -570 |
-216 |
-476 |
-402 |
-510 |
-83 |
-4,163 |
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 |
-1.0 |
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 (%) | | 18.9% |
10.4% |
11.4% |
4.9% |
50.3% |
-26.3% |
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 % | | 22.4% |
9.2% |
12.9% |
9.4% |
50.6% |
9.0% |
0.0% |
0.0% |
|
| ROI % | | 29.9% |
11.9% |
16.9% |
12.3% |
64.5% |
10.7% |
0.0% |
0.0% |
|
| ROE % | | 22.6% |
7.8% |
9.7% |
7.7% |
50.3% |
7.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 76.3% |
78.9% |
74.3% |
78.4% |
78.7% |
89.2% |
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, % | | -143.8% |
-300.2% |
-457.3% |
-835.3% |
-101.9% |
11,322.1% |
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 % | | 18.2% |
0.0% |
12,211,100.0% |
14,790,900.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
1.7 |
1.9 |
2.4 |
3.5 |
6.8 |
0.0 |
0.0 |
|
| Current Ratio | | 1.5 |
1.8 |
1.9 |
2.4 |
3.4 |
6.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,363.9 |
2,573.5 |
4,172.1 |
4,155.0 |
6,345.4 |
10,427.8 |
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 | | -363.2 |
74.2 |
511.2 |
-333.9 |
4,723.5 |
-383.9 |
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 |
62 |
61 |
27 |
553 |
-104 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
86 |
83 |
45 |
566 |
-46 |
0 |
0 |
|
| EBIT / employee | | 0 |
62 |
61 |
27 |
553 |
-104 |
0 |
0 |
|
| Net earnings / employee | | 0 |
47 |
58 |
49 |
446 |
466 |
0 |
0 |
|
|