|
1000.0
 | Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
 | Bankruptcy risk | | 3.0% |
3.4% |
2.5% |
4.9% |
4.9% |
6.7% |
17.3% |
17.2% |
|
 | Credit score (0-100) | | 59 |
56 |
62 |
43 |
44 |
34 |
9 |
10 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 847 |
827 |
1,146 |
2,233 |
3,395 |
951 |
0.0 |
0.0 |
|
 | EBITDA | | 389 |
364 |
566 |
1,587 |
2,632 |
-319 |
0.0 |
0.0 |
|
 | EBIT | | 190 |
130 |
318 |
1,411 |
2,440 |
-526 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 182.0 |
117.9 |
309.9 |
1,393.8 |
2,402.4 |
-560.2 |
0.0 |
0.0 |
|
 | Net earnings | | 141.0 |
90.9 |
239.8 |
1,084.5 |
1,871.0 |
-516.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 182 |
118 |
310 |
1,394 |
2,402 |
-560 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 728 |
608 |
574 |
520 |
888 |
1,031 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 984 |
874 |
914 |
1,599 |
2,970 |
453 |
-46.5 |
-46.5 |
|
 | Interest-bearing liabilities | | 174 |
126 |
307 |
331 |
504 |
1,089 |
46.5 |
46.5 |
|
 | Balance sheet total (assets) | | 1,991 |
1,281 |
1,626 |
2,371 |
4,241 |
2,209 |
0.0 |
0.0 |
|
|
 | Net Debt | | -531 |
-87.0 |
-291 |
-1,039 |
-2,240 |
846 |
46.5 |
46.5 |
|
|
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 | | 847 |
827 |
1,146 |
2,233 |
3,395 |
951 |
0.0 |
0.0 |
|
 | Gross profit growth | | -42.4% |
-2.4% |
38.6% |
94.8% |
52.0% |
-72.0% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
2 |
2 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
100.0% |
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) | | 1,991 |
1,281 |
1,626 |
2,371 |
4,241 |
2,209 |
0 |
0 |
|
 | Balance sheet change% | | -31.6% |
-35.6% |
26.9% |
45.8% |
78.8% |
-47.9% |
-100.0% |
0.0% |
|
 | Added value | | 389.0 |
363.9 |
565.7 |
1,587.2 |
2,616.7 |
-319.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -58 |
-354 |
-282 |
-230 |
176 |
-65 |
-1,031 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
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 (%) | | 22.4% |
15.7% |
27.8% |
63.2% |
71.9% |
-55.4% |
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 % | | 8.1% |
7.9% |
21.9% |
70.6% |
73.8% |
-16.0% |
0.0% |
0.0% |
|
 | ROI % | | 12.7% |
10.4% |
28.1% |
89.0% |
89.4% |
-20.4% |
0.0% |
0.0% |
|
 | ROE % | | 11.6% |
9.8% |
26.8% |
86.3% |
81.9% |
-30.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 49.4% |
68.2% |
56.2% |
67.4% |
70.0% |
20.5% |
-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, % | | -136.5% |
-23.9% |
-51.5% |
-65.4% |
-85.1% |
-265.0% |
0.0% |
0.0% |
|
 | Gearing % | | 17.7% |
14.4% |
33.6% |
20.7% |
17.0% |
240.2% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 14.2% |
8.0% |
4.1% |
5.4% |
9.2% |
5.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.8 |
1.8 |
1.7 |
4.1 |
4.6 |
0.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.8 |
1.8 |
1.7 |
4.1 |
4.6 |
0.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 705.0 |
213.2 |
598.3 |
1,369.9 |
2,743.9 |
243.5 |
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 | | 545.0 |
305.0 |
449.3 |
1,394.3 |
2,624.2 |
-577.7 |
-23.3 |
-23.3 |
|
 | 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 | | 389 |
364 |
283 |
794 |
1,308 |
-160 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 389 |
364 |
283 |
794 |
1,316 |
-160 |
0 |
0 |
|
 | EBIT / employee | | 190 |
130 |
159 |
706 |
1,220 |
-263 |
0 |
0 |
|
 | Net earnings / employee | | 141 |
91 |
120 |
542 |
935 |
-258 |
0 |
0 |
|
|