|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
2.5% |
|
| Bankruptcy risk | | 1.2% |
1.0% |
1.2% |
1.2% |
2.0% |
0.9% |
12.0% |
11.8% |
|
| Credit score (0-100) | | 83 |
88 |
81 |
79 |
68 |
90 |
4 |
4 |
|
| Credit rating | | BBB |
A |
BBB |
BBB |
BBB |
A |
B |
B |
|
| Credit limit (kDKK) | | 39.9 |
175.9 |
76.8 |
95.2 |
0.5 |
412.1 |
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 | | 872 |
1,145 |
1,086 |
1,364 |
1,002 |
1,704 |
0.0 |
0.0 |
|
| EBITDA | | 378 |
702 |
594 |
866 |
417 |
1,079 |
0.0 |
0.0 |
|
| EBIT | | 284 |
589 |
543 |
743 |
294 |
963 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 276.7 |
978.9 |
447.2 |
2,281.2 |
-911.2 |
1,036.9 |
0.0 |
0.0 |
|
| Net earnings | | 214.0 |
761.2 |
346.6 |
1,777.7 |
-716.5 |
802.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 277 |
979 |
447 |
2,281 |
-911 |
1,037 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 346 |
233 |
553 |
430 |
307 |
191 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,519 |
2,172 |
2,408 |
4,073 |
3,242 |
3,927 |
3,680 |
3,680 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
10.0 |
39.1 |
42.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,669 |
2,475 |
2,605 |
4,701 |
3,439 |
4,183 |
3,680 |
3,680 |
|
|
| Net Debt | | -973 |
-1,789 |
-1,702 |
-3,415 |
-2,301 |
-3,527 |
-3,680 |
-3,680 |
|
|
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 | | 872 |
1,145 |
1,086 |
1,364 |
1,002 |
1,704 |
0.0 |
0.0 |
|
| Gross profit growth | | 9.4% |
31.3% |
-5.1% |
25.6% |
-26.6% |
70.1% |
-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) | | 1,669 |
2,475 |
2,605 |
4,701 |
3,439 |
4,183 |
3,680 |
3,680 |
|
| Balance sheet change% | | 4.2% |
48.3% |
5.3% |
80.4% |
-26.9% |
21.6% |
-12.0% |
0.0% |
|
| Added value | | 284.1 |
588.7 |
542.9 |
743.4 |
294.0 |
963.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -22 |
-226 |
268 |
-246 |
-246 |
-232 |
-191 |
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 (%) | | 32.6% |
51.4% |
50.0% |
54.5% |
29.4% |
56.5% |
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 % | | 17.5% |
47.4% |
21.5% |
62.5% |
7.2% |
27.5% |
0.0% |
0.0% |
|
| ROI % | | 19.5% |
53.1% |
23.7% |
69.9% |
8.0% |
28.9% |
0.0% |
0.0% |
|
| ROE % | | 14.6% |
41.2% |
15.1% |
54.9% |
-19.6% |
22.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 91.0% |
87.8% |
92.4% |
86.6% |
94.3% |
93.9% |
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, % | | -257.7% |
-254.9% |
-286.3% |
-394.2% |
-551.9% |
-326.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.2% |
1.2% |
1.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
46.1% |
4,912.8% |
23.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 9.0 |
7.6 |
11.9 |
7.0 |
15.9 |
15.6 |
0.0 |
0.0 |
|
| Current Ratio | | 9.0 |
7.6 |
11.9 |
7.0 |
15.9 |
15.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 973.5 |
1,788.7 |
1,701.6 |
3,425.3 |
2,340.4 |
3,569.3 |
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 | | 543.6 |
523.7 |
669.9 |
821.9 |
1,077.6 |
1,799.2 |
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 | | 284 |
589 |
543 |
743 |
294 |
963 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 378 |
702 |
594 |
866 |
417 |
1,079 |
0 |
0 |
|
| EBIT / employee | | 284 |
589 |
543 |
743 |
294 |
963 |
0 |
0 |
|
| Net earnings / employee | | 214 |
761 |
347 |
1,778 |
-716 |
802 |
0 |
0 |
|
|