|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 2.3% |
3.3% |
2.3% |
2.9% |
2.3% |
2.0% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 66 |
56 |
65 |
56 |
64 |
68 |
4 |
4 |
|
| Credit rating | | BBB |
BB |
BBB |
BB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.1 |
0.0 |
0.1 |
0.0 |
0.1 |
0.6 |
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 | | 3,747 |
2,437 |
1,809 |
1,742 |
1,500 |
2,024 |
0.0 |
0.0 |
|
| EBITDA | | 2,154 |
944 |
337 |
317 |
139 |
570 |
0.0 |
0.0 |
|
| EBIT | | 2,142 |
932 |
328 |
317 |
139 |
570 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,102.4 |
906.1 |
295.2 |
296.3 |
106.1 |
557.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,637.0 |
704.5 |
215.5 |
223.4 |
71.3 |
424.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,102 |
906 |
295 |
296 |
106 |
557 |
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 | | 2,419 |
2,244 |
1,759 |
1,983 |
2,054 |
2,478 |
2,397 |
2,397 |
|
| Interest-bearing liabilities | | 0.0 |
602 |
719 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,955 |
6,479 |
4,539 |
3,995 |
3,089 |
4,867 |
2,397 |
2,397 |
|
|
| Net Debt | | -4,074 |
447 |
-790 |
-740 |
-1,459 |
-1,525 |
-2,397 |
-2,397 |
|
|
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 | | 3,747 |
2,437 |
1,809 |
1,742 |
1,500 |
2,024 |
0.0 |
0.0 |
|
| Gross profit growth | | 57.5% |
-34.9% |
-25.8% |
-3.7% |
-13.9% |
35.0% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
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) | | 5,955 |
6,479 |
4,539 |
3,995 |
3,089 |
4,867 |
2,397 |
2,397 |
|
| Balance sheet change% | | 54.6% |
8.8% |
-29.9% |
-12.0% |
-22.7% |
57.6% |
-50.7% |
0.0% |
|
| Added value | | 2,142.2 |
931.9 |
328.4 |
316.5 |
139.1 |
570.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -24 |
-24 |
-18 |
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 | | 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 (%) | | 57.2% |
38.2% |
18.2% |
18.2% |
9.3% |
28.2% |
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 % | | 43.7% |
15.0% |
6.0% |
7.4% |
3.9% |
14.3% |
0.0% |
0.0% |
|
| ROI % | | 133.9% |
35.5% |
12.3% |
14.2% |
6.9% |
25.2% |
0.0% |
0.0% |
|
| ROE % | | 102.3% |
30.2% |
10.8% |
11.9% |
3.5% |
18.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 40.6% |
34.6% |
38.8% |
49.6% |
66.5% |
50.9% |
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, % | | -189.1% |
47.3% |
-234.1% |
-233.7% |
-1,048.9% |
-267.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
26.8% |
40.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
9.4% |
5.0% |
5.6% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.6 |
1.4 |
1.4 |
1.7 |
2.4 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
1.5 |
1.6 |
2.0 |
2.9 |
2.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 4,073.5 |
155.2 |
1,508.7 |
739.9 |
1,458.6 |
1,525.5 |
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 | | 2,363.0 |
2,198.6 |
1,721.7 |
1,944.7 |
2,014.6 |
2,436.4 |
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 | | 1,071 |
466 |
164 |
158 |
70 |
285 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1,077 |
472 |
169 |
158 |
70 |
285 |
0 |
0 |
|
| EBIT / employee | | 1,071 |
466 |
164 |
158 |
70 |
285 |
0 |
0 |
|
| Net earnings / employee | | 819 |
352 |
108 |
112 |
36 |
212 |
0 |
0 |
|
|