|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.6% |
7.6% |
|
| Bankruptcy risk | | 1.0% |
0.7% |
0.7% |
0.8% |
0.8% |
0.6% |
11.5% |
11.3% |
|
| Credit score (0-100) | | 89 |
94 |
94 |
90 |
93 |
96 |
4 |
4 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 525.4 |
1,195.8 |
1,203.6 |
952.3 |
1,324.5 |
1,459.2 |
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 | | 6,199 |
9,361 |
9,361 |
8,025 |
10,700 |
11,926 |
0.0 |
0.0 |
|
| EBITDA | | 2,261 |
4,818 |
4,818 |
3,551 |
5,837 |
6,742 |
0.0 |
0.0 |
|
| EBIT | | 1,433 |
3,962 |
3,962 |
2,641 |
4,945 |
5,410 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,465.2 |
3,940.6 |
3,940.6 |
2,566.9 |
4,913.2 |
5,313.8 |
0.0 |
0.0 |
|
| Net earnings | | 1,134.5 |
3,059.7 |
3,059.7 |
2,000.8 |
3,832.1 |
4,134.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,465 |
3,941 |
3,941 |
2,567 |
4,913 |
5,314 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,471 |
1,870 |
1,870 |
1,793 |
1,608 |
3,385 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,470 |
7,481 |
7,481 |
6,882 |
8,214 |
8,348 |
6,223 |
6,223 |
|
| Interest-bearing liabilities | | 1.0 |
0.9 |
0.9 |
0.9 |
2.0 |
2.8 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,533 |
12,679 |
12,679 |
10,593 |
17,264 |
13,602 |
6,223 |
6,223 |
|
|
| Net Debt | | -1,805 |
-4,381 |
-4,381 |
-3,846 |
-5,314 |
-4,495 |
-6,223 |
-6,223 |
|
|
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 | | 6,199 |
9,361 |
9,361 |
8,025 |
10,700 |
11,926 |
0.0 |
0.0 |
|
| Gross profit growth | | -19.2% |
51.0% |
0.0% |
-14.3% |
33.3% |
11.5% |
-100.0% |
0.0% |
|
| Employees | | 9 |
9 |
9 |
9 |
10 |
10 |
0 |
0 |
|
| Employee growth % | | 12.5% |
0.0% |
0.0% |
0.0% |
11.1% |
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) | | 9,533 |
12,679 |
12,679 |
10,593 |
17,264 |
13,602 |
6,223 |
6,223 |
|
| Balance sheet change% | | 5.0% |
33.0% |
0.0% |
-16.5% |
63.0% |
-21.2% |
-54.2% |
0.0% |
|
| Added value | | 1,433.4 |
3,962.4 |
3,962.4 |
2,640.9 |
4,944.7 |
5,409.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -434 |
-1,457 |
-855 |
-987 |
-1,077 |
445 |
-3,385 |
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 (%) | | 23.1% |
42.3% |
42.3% |
32.9% |
46.2% |
45.4% |
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 % | | 15.9% |
36.0% |
31.5% |
22.8% |
36.2% |
35.1% |
0.0% |
0.0% |
|
| ROI % | | 27.1% |
60.5% |
52.0% |
35.9% |
65.8% |
65.3% |
0.0% |
0.0% |
|
| ROE % | | 21.0% |
47.2% |
40.9% |
27.9% |
50.8% |
49.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 57.4% |
59.0% |
59.0% |
65.0% |
47.6% |
61.4% |
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, % | | -79.9% |
-90.9% |
-90.9% |
-108.3% |
-91.0% |
-66.7% |
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 % | | 106.7% |
5,939.7% |
6,455.5% |
9,643.6% |
8,767.0% |
3,993.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.9 |
2.7 |
2.7 |
3.1 |
2.0 |
2.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.9 |
2.7 |
2.7 |
3.1 |
2.0 |
2.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,806.1 |
4,381.9 |
4,381.9 |
3,846.6 |
5,316.1 |
4,497.8 |
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 | | 3,363.4 |
6,738.2 |
6,738.2 |
5,914.6 |
7,717.3 |
6,027.7 |
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 | | 159 |
440 |
440 |
293 |
494 |
541 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 251 |
535 |
535 |
395 |
584 |
674 |
0 |
0 |
|
| EBIT / employee | | 159 |
440 |
440 |
293 |
494 |
541 |
0 |
0 |
|
| Net earnings / employee | | 126 |
340 |
340 |
222 |
383 |
413 |
0 |
0 |
|
|