|
1000.0
| Bankruptcy risk for industry | | 1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
|
| Bankruptcy risk | | 0.7% |
0.8% |
0.8% |
1.4% |
0.8% |
0.7% |
8.1% |
8.1% |
|
| Credit score (0-100) | | 95 |
90 |
90 |
77 |
90 |
95 |
30 |
30 |
|
| Credit rating | | AA |
A |
AA |
A |
AA |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 576.5 |
509.9 |
552.0 |
36.3 |
573.1 |
717.9 |
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 | | 1,326 |
1,633 |
1,462 |
1,442 |
1,478 |
1,641 |
0.0 |
0.0 |
|
| EBITDA | | 741 |
536 |
517 |
389 |
545 |
797 |
0.0 |
0.0 |
|
| EBIT | | 664 |
459 |
435 |
275 |
424 |
676 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 756.1 |
491.4 |
720.5 |
-398.9 |
657.2 |
950.0 |
0.0 |
0.0 |
|
| Net earnings | | 571.3 |
256.2 |
543.9 |
-343.7 |
488.5 |
716.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 756 |
491 |
720 |
-399 |
657 |
950 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 4,023 |
3,946 |
5,644 |
5,920 |
5,839 |
8,051 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,229 |
5,486 |
6,029 |
5,686 |
6,174 |
6,890 |
6,765 |
6,765 |
|
| Interest-bearing liabilities | | 1,253 |
43.3 |
1,628 |
1,700 |
1,702 |
2,551 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,888 |
6,254 |
8,092 |
7,616 |
8,159 |
9,850 |
6,765 |
6,765 |
|
|
| Net Debt | | -1,421 |
-1,986 |
-536 |
425 |
-289 |
1,173 |
-6,765 |
-6,765 |
|
|
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 | | 1,326 |
1,633 |
1,462 |
1,442 |
1,478 |
1,641 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.2% |
23.2% |
-10.5% |
-1.3% |
2.4% |
11.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 6,888 |
6,254 |
8,092 |
7,616 |
8,159 |
9,850 |
6,765 |
6,765 |
|
| Balance sheet change% | | 1.2% |
-9.2% |
29.4% |
-5.9% |
7.1% |
20.7% |
-31.3% |
0.0% |
|
| Added value | | 741.3 |
536.1 |
516.9 |
388.9 |
537.4 |
797.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -54 |
-154 |
1,616 |
162 |
-201 |
2,090 |
-8,051 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 4.0 |
5.0 |
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 (%) | | 50.1% |
28.1% |
29.7% |
19.1% |
28.7% |
41.2% |
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 % | | 11.5% |
22.8% |
10.5% |
3.9% |
8.7% |
10.9% |
0.0% |
0.0% |
|
| ROI % | | 12.1% |
8.2% |
11.4% |
4.0% |
9.0% |
11.3% |
0.0% |
0.0% |
|
| ROE % | | 11.5% |
4.8% |
9.4% |
-5.9% |
8.2% |
11.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 75.9% |
87.7% |
74.5% |
74.7% |
75.7% |
70.0% |
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, % | | -191.7% |
-370.4% |
-103.7% |
109.4% |
-53.1% |
147.0% |
0.0% |
0.0% |
|
| Gearing % | | 24.0% |
0.8% |
27.0% |
29.9% |
27.6% |
37.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.8% |
0.6% |
3.9% |
42.2% |
1.8% |
1.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.9 |
4.0 |
1.3 |
0.9 |
1.2 |
0.7 |
0.0 |
0.0 |
|
| Current Ratio | | 1.9 |
4.0 |
1.3 |
0.9 |
1.2 |
0.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,674.5 |
2,029.0 |
2,163.9 |
1,274.5 |
1,991.7 |
1,378.5 |
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 | | -203.9 |
675.8 |
-1,266.1 |
-1,286.3 |
-825.3 |
-1,931.6 |
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 |
0 |
0 |
0 |
399 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
399 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
338 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
358 |
0 |
0 |
|
|