|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
|
| Bankruptcy risk | | 3.0% |
2.8% |
3.1% |
4.9% |
3.2% |
3.5% |
10.8% |
12.3% |
|
| Credit score (0-100) | | 59 |
61 |
57 |
44 |
54 |
53 |
22 |
4 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
B |
B |
|
| 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 | | 2,083 |
2,345 |
4,323 |
798 |
1,692 |
3,601 |
0.0 |
0.0 |
|
| EBITDA | | 1,206 |
1,444 |
3,410 |
391 |
857 |
2,660 |
0.0 |
0.0 |
|
| EBIT | | 1,206 |
1,444 |
3,410 |
391 |
857 |
2,660 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,199.8 |
1,439.0 |
3,408.4 |
382.1 |
826.7 |
2,654.9 |
0.0 |
0.0 |
|
| Net earnings | | 935.5 |
1,122.8 |
2,657.7 |
298.6 |
639.3 |
2,066.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,200 |
1,439 |
3,408 |
382 |
827 |
2,655 |
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 | | 3,063 |
2,386 |
3,259 |
899 |
1,239 |
3,306 |
2,706 |
2,706 |
|
| Interest-bearing liabilities | | 2.6 |
9.6 |
9.6 |
24.4 |
13.9 |
891 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,179 |
4,773 |
6,258 |
3,068 |
3,041 |
5,999 |
2,706 |
2,706 |
|
|
| Net Debt | | -2,784 |
-3,037 |
-4,116 |
-1,682 |
-215 |
-1,030 |
-2,706 |
-2,706 |
|
|
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 | | 2,083 |
2,345 |
4,323 |
798 |
1,692 |
3,601 |
0.0 |
0.0 |
|
| Gross profit growth | | 40.1% |
12.6% |
84.4% |
-81.5% |
112.0% |
112.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
3 |
3 |
3 |
3 |
3 |
0 |
0 |
|
| Employee growth % | | -100.0% |
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) | | 4,179 |
4,773 |
6,258 |
3,068 |
3,041 |
5,999 |
2,706 |
2,706 |
|
| Balance sheet change% | | 12.1% |
14.2% |
31.1% |
-51.0% |
-0.9% |
97.2% |
-54.9% |
0.0% |
|
| Added value | | 1,205.5 |
1,444.2 |
3,410.0 |
391.1 |
857.0 |
2,659.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
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 | | 2.0 |
3.0 |
4.0 |
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 (%) | | 57.9% |
61.6% |
78.9% |
49.0% |
50.7% |
73.9% |
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 % | | 30.5% |
32.3% |
61.8% |
8.4% |
28.1% |
58.8% |
0.0% |
0.0% |
|
| ROI % | | 41.6% |
52.1% |
116.5% |
17.7% |
73.5% |
91.7% |
0.0% |
0.0% |
|
| ROE % | | 32.9% |
41.2% |
94.2% |
14.4% |
59.8% |
90.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 73.3% |
58.8% |
53.4% |
30.9% |
46.8% |
57.2% |
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, % | | -231.0% |
-210.3% |
-120.7% |
-429.9% |
-25.1% |
-38.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.4% |
0.3% |
2.7% |
1.1% |
26.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 108.8% |
85.8% |
16.5% |
53.3% |
158.2% |
1.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 3.7 |
2.9 |
2.3 |
1.5 |
2.1 |
2.4 |
0.0 |
0.0 |
|
| Current Ratio | | 3.8 |
2.1 |
2.2 |
1.5 |
1.7 |
2.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,786.9 |
3,046.7 |
4,125.4 |
1,705.9 |
229.4 |
1,921.1 |
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 | | 3,080.3 |
2,455.1 |
3,381.8 |
991.6 |
1,301.3 |
3,595.9 |
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 |
481 |
1,137 |
130 |
286 |
887 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
481 |
1,137 |
130 |
286 |
887 |
0 |
0 |
|
| EBIT / employee | | 0 |
481 |
1,137 |
130 |
286 |
887 |
0 |
0 |
|
| Net earnings / employee | | 0 |
374 |
886 |
100 |
213 |
689 |
0 |
0 |
|
|