Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOVO NORDISK A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

0.001 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.7% 19.7% 19.7% 19.7% 0.9% 1.0% 3.8% 3.7%   Credit score (0-100)   7 6 5 5 88 86 51 52   Credit rating   B B B B A A BBB BBB   Credit limit (bDKK)   0.0 0.0 0.0 0.0 14.4 13.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 0.001 Income statement (bDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   122 127 141 177 232 290 290 290   Gross profit   102 106 117 149 196 246 0.0 0.0   EBITDA   52.5 54.1 58.6 74.8 103 128 0.0 0.0   EBIT   52.5 54.1 58.6 74.8 103 128 0.0 0.0   Pre-tax profit (PTP)   48.6 53.1 59.1 69.1 104.7 127.2 0.0 0.0   Net earnings   39.0 42.1 47.8 55.5 83.7 101.0 0.0 0.0   Pre-tax profit without non-rec. items   48.6 53.1 59.1 69.1 105 127 0.0 0.0     See the entire income statement 0.001 Balance sheet (bDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 91.0 162 0.0 0.0   Shareholders equity total   57.6 63.3 70.7 83.5 107 143 144 144   Interest-bearing liabilities   0.0 0.0 0.0 0.0 27.7 104 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 314 466 144 144   Net Debt   -15.4 -12.2 -10.7 -12.7 13.4 88.0 -33.4 -33.4     See the entire balance sheet 0.001 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   122 127 141 177 232 290 290 290   Net sales growth   9.1% 4.0% 10.9% 25.7% 31.3% 25.0% 0.0% 0.0%   Gross profit   102 106 117 149 196 246 0.0 0.0   Gross profit growth   8.2% 4.0% 10.5% 26.8% 32.3% 25.1% -100.0% 0.0%   Employees   0 43,759 0 0 59,552 69,480 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 16.7% -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 0 0 0 314 466 144 144   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 48.1% -69.0% 0.0%   Added value   52.5 54.1 58.6 74.8 102.6 128.3 0.0 0.0   Added value %   43.0% 42.6% 41.7% 42.3% 44.2% 44.2% 0.0% 0.0%   Investments   0 0 0 0 151 122 -162 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   0.001 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   43.0% 42.6% 41.7% 42.3% 44.2% 44.2% 0.0% 0.0%   EBIT %   43.0% 42.6% 41.7% 42.3% 44.2% 44.2% 0.0% 0.0%   EBIT to gross profit (%)   51.5% 51.1% 50.1% 50.4% 52.2% 52.2% 0.0% 0.0%   Net Earnings %   31.9% 33.2% 33.9% 31.4% 36.0% 34.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   31.9% 33.2% 33.9% 31.4% 36.0% 34.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   39.8% 41.9% 42.0% 39.0% 45.1% 43.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 33.6% 34.5% 0.0% 0.0%   ROI %   48.0% 46.1% 45.9% 48.7% 33.1% 44.7% 0.0% 0.0%   ROE %   35.6% 34.8% 35.6% 36.0% 44.0% 80.8% 0.0% 0.0%   0.001 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   50.0% 50.0% 50.0% 50.0% 33.9% 30.8% 100.0% 100.0%   Relative indebtedness %   -47.2% -49.9% -50.2% -47.2% 89.5% 111.0% 0.0% 0.0%   Relative net indebtedness %   -59.8% -59.5% -57.9% -54.3% 83.3% 105.6% -11.5% -11.5%   Net int. bear. debt to EBITDA, %   -29.4% -22.6% -18.3% -16.9% 13.0% 68.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 26.0% 72.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.1% 11.2% 0.0% 0.0%   0.001 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   -0.0 -0.0 -0.0 -0.0 0.6 0.6 0.0 0.0   Current Ratio   -0.0 -0.0 -0.0 -0.0 0.8 0.7 0.0 0.0   Cash and cash equivalent   15.4 12.2 10.7 12.7 14.4 15.7 0.0 0.0   0.001 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 101.8 90.4 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% 60.1% 55.4% 11.5% 11.5%   Net working capital   57.6 63.3 70.7 83.5 -30.0 -56.6 0.0 0.0   Net working capital %   47.2% 49.9% 50.2% 47.2% -12.9% -19.5% 0.0% 0.0%   0.001 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A 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