|
1000.0
| Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 8.7% |
5.8% |
3.2% |
3.3% |
2.4% |
8.8% |
12.4% |
12.3% |
|
| Credit score (0-100) | | 30 |
41 |
56 |
53 |
64 |
22 |
19 |
19 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
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 | | 1,083 |
990 |
2,501 |
4,718 |
2,340 |
1,323 |
0.0 |
0.0 |
|
| EBITDA | | 424 |
257 |
1,503 |
3,173 |
969 |
-201 |
0.0 |
0.0 |
|
| EBIT | | 424 |
257 |
1,503 |
3,173 |
969 |
-201 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 427.2 |
256.4 |
1,495.4 |
3,146.3 |
953.5 |
-109.5 |
0.0 |
0.0 |
|
| Net earnings | | 333.2 |
200.0 |
1,166.3 |
2,454.0 |
743.4 |
-82.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 427 |
256 |
1,495 |
3,146 |
954 |
-109 |
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 | | 563 |
763 |
1,729 |
3,183 |
3,926 |
3,344 |
2,844 |
2,844 |
|
| Interest-bearing liabilities | | 127 |
48.5 |
0.0 |
0.0 |
1,490 |
14.5 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,413 |
1,605 |
4,679 |
4,569 |
6,643 |
4,372 |
2,844 |
2,844 |
|
|
| Net Debt | | -6.8 |
-264 |
-1,238 |
-2,517 |
-289 |
-962 |
-2,844 |
-2,844 |
|
|
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 | | 1,083 |
990 |
2,501 |
4,718 |
2,340 |
1,323 |
0.0 |
0.0 |
|
| Gross profit growth | | 20.5% |
-8.6% |
152.6% |
88.7% |
-50.4% |
-43.5% |
-100.0% |
0.0% |
|
| Employees | | 2 |
1 |
1 |
1 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-50.0% |
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) | | 1,413 |
1,605 |
4,679 |
4,569 |
6,643 |
4,372 |
2,844 |
2,844 |
|
| Balance sheet change% | | 16.3% |
13.6% |
191.6% |
-2.4% |
45.4% |
-34.2% |
-35.0% |
0.0% |
|
| Added value | | 424.4 |
256.6 |
1,503.0 |
3,173.2 |
968.8 |
-201.2 |
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 | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
-1.0 |
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 (%) | | 39.2% |
25.9% |
60.1% |
67.3% |
41.4% |
-15.2% |
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 % | | 32.5% |
17.0% |
47.8% |
68.6% |
17.3% |
-1.9% |
0.0% |
0.0% |
|
| ROI % | | 67.8% |
33.5% |
112.8% |
126.4% |
22.5% |
-2.4% |
0.0% |
0.0% |
|
| ROE % | | 84.1% |
30.2% |
93.6% |
99.9% |
20.9% |
-2.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 39.8% |
47.5% |
36.9% |
69.8% |
59.1% |
76.5% |
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, % | | -1.6% |
-103.1% |
-82.4% |
-79.3% |
-29.8% |
478.0% |
0.0% |
0.0% |
|
| Gearing % | | 22.6% |
6.4% |
0.0% |
0.0% |
37.9% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
0.2% |
31.1% |
0.0% |
2.0% |
0.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
2.0 |
1.6 |
3.3 |
2.5 |
4.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
2.0 |
1.6 |
3.3 |
2.5 |
4.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 134.0 |
313.0 |
1,238.5 |
2,516.5 |
1,779.0 |
976.2 |
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 | | 562.6 |
791.3 |
1,825.8 |
3,194.4 |
3,932.3 |
3,343.7 |
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 | | 212 |
257 |
1,503 |
3,173 |
484 |
-101 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 212 |
257 |
1,503 |
3,173 |
484 |
-101 |
0 |
0 |
|
| EBIT / employee | | 212 |
257 |
1,503 |
3,173 |
484 |
-101 |
0 |
0 |
|
| Net earnings / employee | | 167 |
200 |
1,166 |
2,454 |
372 |
-41 |
0 |
0 |
|
|