|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 1.0% |
1.2% |
1.0% |
1.2% |
0.9% |
1.0% |
11.2% |
11.0% |
|
| Credit score (0-100) | | 89 |
82 |
85 |
80 |
88 |
85 |
4 |
5 |
|
| Credit rating | | A |
BBB |
A |
BBB |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 558.0 |
222.7 |
517.8 |
327.2 |
946.7 |
720.1 |
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 | | 5,418 |
5,896 |
5,854 |
7,925 |
8,461 |
8,088 |
0.0 |
0.0 |
|
| EBITDA | | 1,798 |
2,246 |
2,349 |
3,409 |
3,384 |
3,017 |
0.0 |
0.0 |
|
| EBIT | | 1,784 |
2,219 |
2,326 |
3,392 |
3,370 |
3,002 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,786.3 |
2,208.1 |
2,319.2 |
3,381.3 |
3,355.2 |
2,982.5 |
0.0 |
0.0 |
|
| Net earnings | | 1,386.1 |
1,715.0 |
1,801.1 |
2,630.3 |
2,608.7 |
2,313.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,786 |
2,208 |
2,319 |
3,381 |
3,355 |
2,982 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 73.7 |
46.0 |
51.6 |
34.4 |
20.1 |
65.4 |
0.0 |
0.0 |
|
| Shareholders equity total | | 7,607 |
8,122 |
8,273 |
9,603 |
10,712 |
11,525 |
9,225 |
9,225 |
|
| Interest-bearing liabilities | | 966 |
1,018 |
388 |
331 |
1,683 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,851 |
12,171 |
12,195 |
13,978 |
16,950 |
16,271 |
9,225 |
9,225 |
|
|
| Net Debt | | 913 |
472 |
348 |
266 |
1,210 |
-874 |
-9,225 |
-9,225 |
|
|
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 | | 5,418 |
5,896 |
5,854 |
7,925 |
8,461 |
8,088 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.0% |
8.8% |
-0.7% |
35.4% |
6.8% |
-4.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
7 |
8 |
8 |
8 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
14.3% |
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) | | 11,851 |
12,171 |
12,195 |
13,978 |
16,950 |
16,271 |
9,225 |
9,225 |
|
| Balance sheet change% | | 0.1% |
2.7% |
0.2% |
14.6% |
21.3% |
-4.0% |
-43.3% |
0.0% |
|
| Added value | | 1,783.7 |
2,218.6 |
2,326.1 |
3,391.9 |
3,369.7 |
3,001.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -7 |
-55 |
-17 |
-34 |
-29 |
31 |
-65 |
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 (%) | | 32.9% |
37.6% |
39.7% |
42.8% |
39.8% |
37.1% |
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 % | | 15.2% |
18.5% |
19.1% |
26.0% |
21.8% |
18.1% |
0.0% |
0.0% |
|
| ROI % | | 21.1% |
25.1% |
26.2% |
36.5% |
30.3% |
25.1% |
0.0% |
0.0% |
|
| ROE % | | 18.1% |
21.8% |
22.0% |
29.4% |
25.7% |
20.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 64.2% |
66.7% |
67.8% |
68.7% |
63.2% |
70.8% |
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, % | | 50.8% |
21.0% |
14.8% |
7.8% |
35.8% |
-29.0% |
0.0% |
0.0% |
|
| Gearing % | | 12.7% |
12.5% |
4.7% |
3.5% |
15.7% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.6% |
1.6% |
1.6% |
4.5% |
2.3% |
2.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
1.0 |
1.0 |
0.8 |
1.0 |
1.2 |
0.0 |
0.0 |
|
| Current Ratio | | 2.8 |
3.0 |
3.1 |
3.2 |
2.7 |
3.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 53.0 |
546.0 |
39.6 |
65.2 |
472.8 |
874.2 |
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 | | 7,533.1 |
8,075.8 |
8,221.2 |
9,568.8 |
10,691.7 |
11,459.5 |
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 | | 0 |
0 |
332 |
424 |
421 |
375 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
336 |
426 |
423 |
377 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
332 |
424 |
421 |
375 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
257 |
329 |
326 |
289 |
0 |
0 |
|
|