|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 0.8% |
0.6% |
0.5% |
0.5% |
0.5% |
0.5% |
9.9% |
9.9% |
|
| Credit score (0-100) | | 93 |
98 |
98 |
99 |
99 |
99 |
6 |
6 |
|
| Credit rating | | A |
A |
AA |
AA |
AA |
AA |
B |
B |
|
| Credit limit (kDKK) | | 1,227.3 |
1,643.0 |
1,837.3 |
1,943.3 |
2,014.9 |
2,336.8 |
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 | | -39.2 |
-36.7 |
-31.4 |
-30.0 |
-29.6 |
-36.1 |
0.0 |
0.0 |
|
| EBITDA | | -39.2 |
-36.7 |
-31.4 |
-30.0 |
-29.6 |
-36.1 |
0.0 |
0.0 |
|
| EBIT | | -39.2 |
-36.7 |
-31.4 |
-30.0 |
-29.6 |
-36.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,089.2 |
3,040.0 |
629.2 |
2,917.3 |
691.3 |
3,649.0 |
0.0 |
0.0 |
|
| Net earnings | | 1,041.8 |
2,641.7 |
718.3 |
2,660.7 |
897.4 |
3,240.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,089 |
3,040 |
629 |
2,917 |
691 |
3,649 |
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 | | 14,065 |
16,654 |
16,917 |
19,521 |
20,361 |
23,542 |
20,100 |
20,100 |
|
| Interest-bearing liabilities | | 1,073 |
1,813 |
1,278 |
1,081 |
2,664 |
1,452 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 15,164 |
18,612 |
18,253 |
20,944 |
23,027 |
25,745 |
20,100 |
20,100 |
|
|
| Net Debt | | -10,450 |
-12,908 |
-12,842 |
-14,795 |
-14,825 |
-18,927 |
-20,100 |
-20,100 |
|
|
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 | | -39.2 |
-36.7 |
-31.4 |
-30.0 |
-29.6 |
-36.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.1% |
6.2% |
14.6% |
4.4% |
1.4% |
-22.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 15,164 |
18,612 |
18,253 |
20,944 |
23,027 |
25,745 |
20,100 |
20,100 |
|
| Balance sheet change% | | 5.6% |
22.7% |
-1.9% |
14.7% |
9.9% |
11.8% |
-21.9% |
0.0% |
|
| Added value | | -39.2 |
-36.7 |
-31.4 |
-30.0 |
-29.6 |
-36.1 |
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 | | -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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 7.4% |
18.0% |
8.4% |
14.9% |
11.0% |
15.0% |
0.0% |
0.0% |
|
| ROI % | | 7.4% |
18.1% |
8.5% |
15.1% |
11.1% |
15.2% |
0.0% |
0.0% |
|
| ROE % | | 7.7% |
17.2% |
4.3% |
14.6% |
4.5% |
14.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 92.7% |
89.5% |
92.7% |
93.2% |
88.4% |
91.4% |
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, % | | 26,682.0% |
35,135.3% |
40,932.3% |
49,310.2% |
50,125.6% |
52,464.9% |
0.0% |
0.0% |
|
| Gearing % | | 7.6% |
10.9% |
7.6% |
5.5% |
13.1% |
6.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
59.5% |
0.6% |
92.1% |
0.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 10.8 |
7.6 |
10.7 |
11.5 |
6.8 |
9.5 |
0.0 |
0.0 |
|
| Current Ratio | | 10.8 |
7.6 |
10.7 |
11.5 |
6.8 |
9.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 11,522.7 |
14,720.6 |
14,120.1 |
15,876.1 |
17,489.0 |
20,379.0 |
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 | | -311.3 |
-1,271.7 |
2,584.1 |
-771.4 |
-1,853.6 |
-1,465.5 |
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 |
-36 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-36 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-36 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
3,241 |
0 |
0 |
|
|