|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.7% |
5.7% |
|
| Bankruptcy risk | | 1.4% |
1.1% |
1.3% |
1.3% |
1.4% |
1.3% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 80 |
86 |
79 |
79 |
78 |
76 |
4 |
4 |
|
| Credit rating | | BBB |
A |
BBB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 22.7 |
125.8 |
35.4 |
54.3 |
30.8 |
45.9 |
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 | | 1,576 |
1,856 |
1,618 |
1,905 |
1,980 |
2,535 |
0.0 |
0.0 |
|
| EBITDA | | 831 |
1,027 |
542 |
723 |
762 |
745 |
0.0 |
0.0 |
|
| EBIT | | 594 |
766 |
268 |
406 |
472 |
289 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 593.4 |
763.9 |
263.3 |
395.8 |
459.9 |
267.1 |
0.0 |
0.0 |
|
| Net earnings | | 462.6 |
595.7 |
205.4 |
308.4 |
358.4 |
207.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 593 |
764 |
263 |
396 |
460 |
267 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 188 |
1,421 |
1,172 |
856 |
567 |
1,851 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,288 |
1,775 |
1,870 |
2,066 |
2,310 |
2,399 |
2,177 |
2,177 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,737 |
2,274 |
2,699 |
2,695 |
2,981 |
3,250 |
2,177 |
2,177 |
|
|
| Net Debt | | -1,326 |
-509 |
-1,240 |
-1,541 |
-2,042 |
-904 |
-2,177 |
-2,177 |
|
|
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 | | 1,576 |
1,856 |
1,618 |
1,905 |
1,980 |
2,535 |
0.0 |
0.0 |
|
| Gross profit growth | | 27.9% |
17.7% |
-12.8% |
17.8% |
3.9% |
28.0% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 1,737 |
2,274 |
2,699 |
2,695 |
2,981 |
3,250 |
2,177 |
2,177 |
|
| Balance sheet change% | | 30.2% |
30.9% |
18.7% |
-0.1% |
10.6% |
9.0% |
-33.0% |
0.0% |
|
| Added value | | 830.7 |
1,026.8 |
541.5 |
722.6 |
788.7 |
744.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -472 |
971 |
-521 |
-632 |
-579 |
828 |
-1,851 |
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 (%) | | 37.7% |
41.3% |
16.6% |
21.3% |
23.9% |
11.4% |
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 % | | 38.7% |
38.2% |
10.8% |
15.1% |
16.6% |
9.3% |
0.0% |
0.0% |
|
| ROI % | | 53.6% |
48.8% |
14.2% |
20.0% |
21.2% |
12.1% |
0.0% |
0.0% |
|
| ROE % | | 41.7% |
38.9% |
11.3% |
15.7% |
16.4% |
8.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 74.1% |
78.1% |
69.3% |
76.7% |
77.5% |
73.8% |
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, % | | -159.6% |
-49.6% |
-228.9% |
-213.3% |
-268.0% |
-121.4% |
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 | | 3.4 |
2.0 |
2.0 |
3.2 |
3.7 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 3.4 |
2.0 |
2.0 |
3.2 |
3.7 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,326.0 |
509.3 |
1,239.6 |
1,541.5 |
2,041.9 |
904.5 |
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 | | 1,099.8 |
427.7 |
771.9 |
1,260.0 |
1,764.0 |
591.0 |
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 | | 831 |
1,027 |
542 |
723 |
789 |
745 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 831 |
1,027 |
542 |
723 |
762 |
745 |
0 |
0 |
|
| EBIT / employee | | 594 |
766 |
268 |
406 |
472 |
289 |
0 |
0 |
|
| Net earnings / employee | | 463 |
596 |
205 |
308 |
358 |
208 |
0 |
0 |
|
|