|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 2.3% |
2.4% |
1.9% |
2.4% |
2.2% |
2.5% |
12.4% |
12.2% |
|
| Credit score (0-100) | | 66 |
65 |
70 |
61 |
66 |
62 |
4 |
4 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.1 |
0.1 |
3.2 |
0.1 |
0.4 |
0.0 |
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 | | 5,509 |
5,509 |
5,433 |
7,244 |
5,499 |
4,819 |
0.0 |
0.0 |
|
| EBITDA | | 1,969 |
1,969 |
1,413 |
2,775 |
1,362 |
90.0 |
0.0 |
0.0 |
|
| EBIT | | 1,969 |
1,969 |
1,413 |
2,775 |
1,362 |
90.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,903.4 |
1,903.4 |
1,328.1 |
2,654.2 |
1,237.9 |
14.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,482.0 |
1,482.0 |
1,035.8 |
2,061.6 |
990.9 |
9.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,903 |
1,903 |
1,328 |
2,654 |
1,238 |
14.0 |
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 | | 6,848 |
6,848 |
6,450 |
7,510 |
6,506 |
5,556 |
4,956 |
4,956 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,881 |
7,881 |
7,634 |
9,274 |
7,336 |
6,454 |
4,956 |
4,956 |
|
|
| Net Debt | | -7,305 |
-7,305 |
-6,875 |
-8,727 |
-6,609 |
-5,821 |
-4,956 |
-4,956 |
|
|
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 | | 5,509 |
5,509 |
5,433 |
7,244 |
5,499 |
4,819 |
0.0 |
0.0 |
|
| Gross profit growth | | 17.0% |
-0.0% |
-1.4% |
33.3% |
-24.1% |
-12.4% |
-100.0% |
0.0% |
|
| Employees | | 7 |
0 |
7 |
7 |
8 |
8 |
0 |
0 |
|
| Employee growth % | | 16.7% |
-100.0% |
0.0% |
0.0% |
14.3% |
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) | | 7,881 |
7,881 |
7,634 |
9,274 |
7,336 |
6,454 |
4,956 |
4,956 |
|
| Balance sheet change% | | 26.8% |
-0.0% |
-3.1% |
21.5% |
-20.9% |
-12.0% |
-23.2% |
0.0% |
|
| Added value | | 1,968.8 |
1,968.8 |
1,412.9 |
2,775.0 |
1,362.2 |
90.0 |
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 |
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 (%) | | 35.7% |
35.7% |
26.0% |
38.3% |
24.8% |
1.9% |
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 % | | 28.0% |
25.0% |
18.2% |
32.8% |
16.4% |
1.3% |
0.0% |
0.0% |
|
| ROI % | | 32.3% |
28.8% |
21.3% |
39.8% |
19.4% |
1.5% |
0.0% |
0.0% |
|
| ROE % | | 24.3% |
21.6% |
15.6% |
29.5% |
14.1% |
0.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 86.9% |
86.9% |
84.5% |
81.0% |
89.0% |
86.1% |
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, % | | -371.0% |
-371.0% |
-486.6% |
-314.5% |
-485.2% |
-6,464.9% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 11.7 |
11.7 |
7.5 |
11.1 |
26.4 |
11.4 |
0.0 |
0.0 |
|
| Current Ratio | | 11.7 |
11.7 |
7.5 |
11.1 |
24.0 |
11.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 7,305.0 |
7,305.0 |
6,874.8 |
8,727.2 |
6,609.3 |
5,820.6 |
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 | | 7,154.4 |
7,154.4 |
6,569.9 |
8,378.4 |
6,968.8 |
5,824.1 |
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 | | 281 |
0 |
202 |
396 |
170 |
11 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 281 |
0 |
202 |
396 |
170 |
11 |
0 |
0 |
|
| EBIT / employee | | 281 |
0 |
202 |
396 |
170 |
11 |
0 |
0 |
|
| Net earnings / employee | | 212 |
0 |
148 |
295 |
124 |
1 |
0 |
0 |
|
|