|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.7% |
5.7% |
|
| Bankruptcy risk | | 0.8% |
0.7% |
0.6% |
0.6% |
0.5% |
0.6% |
9.4% |
9.4% |
|
| Credit score (0-100) | | 93 |
94 |
97 |
98 |
98 |
97 |
26 |
26 |
|
| Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 355.8 |
479.5 |
577.8 |
722.8 |
773.4 |
844.1 |
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 | | -10.0 |
-10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
0.0 |
0.0 |
|
| EBITDA | | -10.0 |
-10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
0.0 |
0.0 |
|
| EBIT | | -10.0 |
-10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,055.5 |
1,194.3 |
735.5 |
1,546.2 |
764.7 |
1,023.4 |
0.0 |
0.0 |
|
| Net earnings | | 1,057.1 |
1,196.6 |
735.4 |
1,546.1 |
772.1 |
1,020.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,055 |
1,194 |
736 |
1,546 |
765 |
1,023 |
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 | | 4,295 |
5,383 |
6,008 |
7,441 |
7,913 |
8,684 |
2,090 |
2,090 |
|
| Interest-bearing liabilities | | 211 |
202 |
201 |
196 |
188 |
189 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,993 |
6,813 |
6,941 |
8,431 |
8,521 |
9,135 |
2,090 |
2,090 |
|
|
| Net Debt | | 210 |
202 |
199 |
196 |
187 |
189 |
-2,090 |
-2,090 |
|
|
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 | | -10.0 |
-10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-6.5% |
-8.5% |
1.7% |
-2.7% |
-0.6% |
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) | | 5,993 |
6,813 |
6,941 |
8,431 |
8,521 |
9,135 |
2,090 |
2,090 |
|
| Balance sheet change% | | 18.5% |
13.7% |
1.9% |
21.5% |
1.1% |
7.2% |
-77.1% |
0.0% |
|
| Added value | | -10.0 |
-10.7 |
-11.5 |
-11.4 |
-11.7 |
-11.7 |
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 % | | 20.0% |
19.3% |
11.2% |
20.5% |
9.3% |
11.9% |
0.0% |
0.0% |
|
| ROI % | | 21.5% |
20.7% |
11.6% |
21.0% |
9.5% |
12.0% |
0.0% |
0.0% |
|
| ROE % | | 27.7% |
24.7% |
12.9% |
23.0% |
10.1% |
12.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 71.7% |
79.0% |
86.6% |
88.3% |
92.9% |
95.1% |
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, % | | -2,103.4% |
-1,897.9% |
-1,725.7% |
-1,722.4% |
-1,602.5% |
-1,613.6% |
0.0% |
0.0% |
|
| Gearing % | | 4.9% |
3.8% |
3.3% |
2.6% |
2.4% |
2.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 23.6% |
20.7% |
18.3% |
14.9% |
11.7% |
12.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.1 |
2.5 |
3.5 |
2.7 |
5.8 |
6.3 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
2.5 |
3.5 |
2.7 |
5.8 |
6.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.7 |
0.0 |
1.4 |
0.0 |
0.9 |
0.2 |
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 | | 464.3 |
596.3 |
612.3 |
818.6 |
901.2 |
1,004.3 |
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 |
|
|