| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 0.0% |
9.4% |
3.5% |
3.7% |
2.4% |
3.4% |
13.0% |
12.8% |
|
| Credit score (0-100) | | 0 |
28 |
53 |
50 |
63 |
53 |
3 |
3 |
|
| Credit rating | | N/A |
B |
BB |
BB |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
1,801 |
1,706 |
1,964 |
2,304 |
3,289 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
272 |
583 |
697 |
728 |
456 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
272 |
575 |
688 |
718 |
447 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
271.2 |
572.4 |
701.8 |
731.0 |
492.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
210.5 |
445.0 |
545.5 |
568.6 |
382.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
271 |
572 |
702 |
731 |
492 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
39.1 |
29.7 |
20.3 |
10.9 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
210 |
495 |
591 |
660 |
542 |
102 |
102 |
|
| Interest-bearing liabilities | | 0.0 |
69.9 |
10.0 |
25.9 |
18.9 |
24.9 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
521 |
1,073 |
1,116 |
1,302 |
1,264 |
102 |
102 |
|
|
| Net Debt | | 0.0 |
69.9 |
-224 |
-23.5 |
-85.4 |
-60.5 |
-102 |
-102 |
|
|
See the entire balance sheet |
|
| 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 | | 0.0 |
1,801 |
1,706 |
1,964 |
2,304 |
3,289 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
-5.3% |
15.1% |
17.3% |
42.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
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) | | 0 |
521 |
1,073 |
1,116 |
1,302 |
1,264 |
102 |
102 |
|
| Balance sheet change% | | 0.0% |
0.0% |
106.0% |
4.0% |
16.7% |
-3.0% |
-91.9% |
0.0% |
|
| Added value | | 0.0 |
271.8 |
575.0 |
687.6 |
718.3 |
447.0 |
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 |
31 |
-19 |
-19 |
-19 |
-11 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
| 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 (%) | | 0.0% |
15.1% |
33.7% |
35.0% |
31.2% |
13.6% |
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 % | | 0.0% |
52.2% |
72.1% |
64.3% |
60.5% |
38.4% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
96.9% |
146.2% |
125.2% |
113.0% |
79.0% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
100.0% |
126.1% |
100.4% |
90.9% |
63.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
40.4% |
46.2% |
52.9% |
50.6% |
42.9% |
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, % | | 0.0% |
25.7% |
-38.5% |
-3.4% |
-11.7% |
-13.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
33.2% |
2.0% |
4.4% |
2.9% |
4.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
1.7% |
6.7% |
10.2% |
5.4% |
0.0% |
0.0% |
0.0% |
|
| 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 | | 0.0 |
202.1 |
448.9 |
553.6 |
628.1 |
520.1 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
272 |
575 |
688 |
359 |
223 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
272 |
583 |
697 |
364 |
228 |
0 |
0 |
|
| EBIT / employee | | 0 |
272 |
575 |
688 |
359 |
223 |
0 |
0 |
|
| Net earnings / employee | | 0 |
210 |
445 |
545 |
284 |
191 |
0 |
0 |
|