|
1000.0
 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 1.2% |
1.3% |
1.0% |
1.0% |
1.1% |
1.5% |
14.9% |
14.9% |
|
 | Credit score (0-100) | | 82 |
81 |
85 |
85 |
84 |
76 |
14 |
14 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 97.2 |
105.9 |
372.1 |
375.6 |
402.2 |
32.6 |
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 | | -10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
-48.3 |
0.0 |
0.0 |
|
 | EBITDA | | -10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
-48.3 |
0.0 |
0.0 |
|
 | EBIT | | -10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
-48.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,194.3 |
735.5 |
1,546.2 |
764.7 |
1,023.4 |
1,340.2 |
0.0 |
0.0 |
|
 | Net earnings | | 1,196.6 |
735.4 |
1,546.1 |
772.1 |
1,020.2 |
1,345.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,194 |
736 |
1,546 |
765 |
1,023 |
1,340 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,383 |
6,008 |
7,441 |
7,913 |
8,684 |
9,779 |
272 |
272 |
|
 | Interest-bearing liabilities | | 202 |
201 |
196 |
188 |
189 |
0.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,813 |
6,941 |
8,431 |
8,521 |
9,135 |
10,403 |
272 |
272 |
|
|
 | Net Debt | | 202 |
199 |
196 |
187 |
189 |
0.8 |
-272 |
-272 |
|
|
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 | | -10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
-48.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | -6.5% |
-8.5% |
1.7% |
-2.7% |
-0.6% |
-312.3% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,813 |
6,941 |
8,431 |
8,521 |
9,135 |
10,403 |
272 |
272 |
|
 | Balance sheet change% | | 13.7% |
1.9% |
21.5% |
1.1% |
7.2% |
13.9% |
-97.4% |
0.0% |
|
 | Added value | | -10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
-48.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 19.3% |
11.2% |
20.5% |
9.3% |
11.9% |
14.0% |
0.0% |
0.0% |
|
 | ROI % | | 20.7% |
11.6% |
21.0% |
9.5% |
12.1% |
14.6% |
0.0% |
0.0% |
|
 | ROE % | | 24.7% |
12.9% |
23.0% |
10.1% |
12.3% |
14.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 79.0% |
86.6% |
88.3% |
92.9% |
95.1% |
94.0% |
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, % | | -1,897.9% |
-1,725.7% |
-1,722.4% |
-1,602.5% |
-1,613.6% |
-1.6% |
0.0% |
0.0% |
|
 | Gearing % | | 3.8% |
3.3% |
2.6% |
2.4% |
2.2% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 20.7% |
18.3% |
14.9% |
11.7% |
12.8% |
27.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.5 |
3.5 |
2.7 |
5.8 |
3.4 |
4.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.5 |
3.5 |
2.7 |
5.8 |
3.4 |
4.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
1.4 |
0.0 |
0.9 |
0.2 |
0.0 |
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 | | 596.3 |
612.3 |
818.6 |
901.2 |
838.0 |
1,214.8 |
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 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|