|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 0.7% |
0.8% |
1.2% |
0.8% |
0.8% |
0.8% |
3.9% |
3.9% |
|
| Credit score (0-100) | | 94 |
93 |
82 |
90 |
93 |
92 |
23 |
23 |
|
| Credit rating | | A |
A |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 937.8 |
789.9 |
232.3 |
789.4 |
896.9 |
950.8 |
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 | | 5,209 |
4,898 |
4,365 |
4,598 |
4,334 |
4,687 |
0.0 |
0.0 |
|
| EBITDA | | 5,147 |
4,883 |
4,348 |
4,503 |
4,304 |
4,687 |
0.0 |
0.0 |
|
| EBIT | | 2,017 |
1,839 |
1,321 |
1,601 |
1,471 |
1,690 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,153.7 |
621.1 |
-233.4 |
660.6 |
805.5 |
797.0 |
0.0 |
0.0 |
|
| Net earnings | | 883.9 |
379.5 |
-311.9 |
487.5 |
628.4 |
613.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,154 |
621 |
-233 |
661 |
805 |
797 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,525 |
1,941 |
1,553 |
1,144 |
993 |
779 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,613 |
7,281 |
7,399 |
7,886 |
8,805 |
9,418 |
2,918 |
2,918 |
|
| Interest-bearing liabilities | | 26,444 |
24,500 |
19,136 |
16,470 |
12,115 |
10,331 |
26,832 |
26,832 |
|
| Balance sheet total (assets) | | 46,538 |
42,637 |
38,779 |
36,035 |
33,651 |
30,759 |
29,750 |
29,750 |
|
|
| Net Debt | | 26,428 |
24,485 |
19,120 |
16,455 |
12,070 |
10,287 |
26,832 |
26,832 |
|
|
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 | | 5,209 |
4,898 |
4,365 |
4,598 |
4,334 |
4,687 |
0.0 |
0.0 |
|
| Gross profit growth | | 29.3% |
-6.0% |
-10.9% |
5.3% |
-5.7% |
8.1% |
-100.0% |
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) | | 46,538 |
42,637 |
38,779 |
36,035 |
33,651 |
30,759 |
29,750 |
29,750 |
|
| Balance sheet change% | | -2.9% |
-8.4% |
-9.0% |
-7.1% |
-6.6% |
-8.6% |
-3.3% |
0.0% |
|
| Added value | | 2,017.3 |
1,838.8 |
1,321.2 |
1,600.7 |
1,470.5 |
1,689.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -2,142 |
-7,161 |
-5,735 |
-5,584 |
-5,242 |
-5,616 |
-779 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 38.7% |
37.5% |
30.3% |
34.8% |
33.9% |
36.0% |
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 % | | 4.8% |
3.6% |
1.8% |
3.9% |
4.3% |
5.2% |
0.0% |
0.0% |
|
| ROI % | | 5.0% |
3.8% |
1.9% |
4.1% |
4.4% |
5.5% |
0.0% |
0.0% |
|
| ROE % | | 11.5% |
4.8% |
-4.2% |
6.4% |
7.5% |
6.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 18.5% |
17.1% |
19.1% |
21.9% |
26.2% |
30.6% |
9.8% |
9.8% |
|
| 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, % | | 513.4% |
501.4% |
439.7% |
365.4% |
280.5% |
219.5% |
0.0% |
0.0% |
|
| Gearing % | | 307.0% |
336.5% |
258.6% |
208.9% |
137.6% |
109.7% |
919.4% |
919.4% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.9% |
3.9% |
4.4% |
4.5% |
4.8% |
8.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 16.0 |
15.5 |
15.5 |
15.5 |
44.7 |
44.7 |
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 | | -6,583.5 |
-8,924.2 |
-8,865.4 |
-8,165.1 |
-8,242.9 |
-5,136.3 |
-13,415.8 |
-13,415.8 |
|
| 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 |
|
|