|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.7% |
0.7% |
|
| Bankruptcy risk | | 2.0% |
1.6% |
1.3% |
1.4% |
1.4% |
1.2% |
5.4% |
5.3% |
|
| Credit score (0-100) | | 70 |
76 |
79 |
76 |
77 |
82 |
16 |
16 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.3 |
5.6 |
32.9 |
23.4 |
15.7 |
140.6 |
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 | | 4,163 |
4,122 |
4,186 |
4,563 |
4,357 |
5,228 |
0.0 |
0.0 |
|
| EBITDA | | 1,570 |
1,590 |
1,476 |
1,938 |
1,838 |
2,456 |
0.0 |
0.0 |
|
| EBIT | | 800 |
743 |
620 |
1,087 |
989 |
1,759 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 683.8 |
637.6 |
525.2 |
1,000.6 |
930.7 |
1,695.7 |
0.0 |
0.0 |
|
| Net earnings | | 528.7 |
494.0 |
408.4 |
780.2 |
726.4 |
1,384.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 684 |
638 |
525 |
1,001 |
931 |
1,696 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,237 |
2,798 |
2,289 |
1,833 |
1,273 |
1,028 |
0.0 |
0.0 |
|
| Shareholders equity total | | 579 |
967 |
875 |
1,255 |
1,182 |
1,866 |
516 |
516 |
|
| Interest-bearing liabilities | | 5,024 |
4,051 |
3,163 |
1,561 |
1,955 |
2,112 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,129 |
5,588 |
4,940 |
3,682 |
3,648 |
4,794 |
516 |
516 |
|
|
| Net Debt | | 4,059 |
3,061 |
2,042 |
1,078 |
1,065 |
-537 |
-306 |
-306 |
|
|
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 | | 4,163 |
4,122 |
4,186 |
4,563 |
4,357 |
5,228 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-1.0% |
1.5% |
9.0% |
-4.5% |
20.0% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
4 |
4 |
0 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 6,129 |
5,588 |
4,940 |
3,682 |
3,648 |
4,794 |
516 |
516 |
|
| Balance sheet change% | | 0.0% |
-8.8% |
-11.6% |
-25.5% |
-0.9% |
31.4% |
-89.2% |
0.0% |
|
| Added value | | 800.3 |
743.4 |
619.8 |
1,086.5 |
989.4 |
1,759.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -770 |
-1,495 |
-1,576 |
-1,518 |
-1,619 |
-1,152 |
-1,028 |
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 (%) | | 19.2% |
18.0% |
14.8% |
23.8% |
22.7% |
33.7% |
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 % | | 13.1% |
12.7% |
11.8% |
25.2% |
27.0% |
41.7% |
0.0% |
0.0% |
|
| ROI % | | 14.1% |
13.7% |
13.2% |
29.7% |
31.7% |
48.9% |
0.0% |
0.0% |
|
| ROE % | | 91.4% |
63.9% |
44.3% |
73.2% |
59.6% |
90.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 9.4% |
17.3% |
17.7% |
34.1% |
32.4% |
38.9% |
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, % | | 258.5% |
192.5% |
138.3% |
55.6% |
57.9% |
-21.9% |
0.0% |
0.0% |
|
| Gearing % | | 868.2% |
418.9% |
361.3% |
124.3% |
165.5% |
113.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.3% |
2.3% |
2.7% |
3.6% |
3.3% |
3.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.7 |
0.8 |
0.6 |
0.7 |
0.9 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.7 |
0.8 |
0.7 |
0.8 |
1.0 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 965.3 |
989.4 |
1,120.4 |
482.1 |
890.6 |
2,649.2 |
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 | | -539.9 |
-406.6 |
-873.7 |
-344.0 |
-75.6 |
857.3 |
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 | | 200 |
186 |
155 |
272 |
0 |
440 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 393 |
397 |
369 |
485 |
0 |
614 |
0 |
0 |
|
| EBIT / employee | | 200 |
186 |
155 |
272 |
0 |
440 |
0 |
0 |
|
| Net earnings / employee | | 132 |
123 |
102 |
195 |
0 |
346 |
0 |
0 |
|
|