|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 1.4% |
2.7% |
1.8% |
3.3% |
1.4% |
3.9% |
15.1% |
14.9% |
|
| Credit score (0-100) | | 80 |
61 |
70 |
53 |
77 |
50 |
2 |
2 |
|
| Credit rating | | BBB |
BB |
BBB |
BB |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 25.6 |
0.0 |
0.8 |
0.0 |
19.9 |
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 | | 4,575 |
3,710 |
3,481 |
6,410 |
8,411 |
7,959 |
0.0 |
0.0 |
|
| EBITDA | | 909 |
202 |
410 |
722 |
890 |
399 |
0.0 |
0.0 |
|
| EBIT | | 841 |
130 |
327 |
613 |
755 |
295 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 819.0 |
109.0 |
306.0 |
593.0 |
743.0 |
293.8 |
0.0 |
0.0 |
|
| Net earnings | | 637.0 |
82.0 |
236.0 |
462.0 |
579.0 |
228.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 819 |
109 |
306 |
593 |
743 |
294 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 299 |
226 |
204 |
310 |
241 |
319 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,387 |
869 |
1,023 |
1,255 |
1,374 |
1,023 |
595 |
595 |
|
| Interest-bearing liabilities | | 6.0 |
1.0 |
50.0 |
310 |
567 |
1,179 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,500 |
2,011 |
2,630 |
4,159 |
4,059 |
4,039 |
595 |
595 |
|
|
| Net Debt | | -960 |
-114 |
-234 |
310 |
446 |
1,179 |
-595 |
-595 |
|
|
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 | | 4,575 |
3,710 |
3,481 |
6,410 |
8,411 |
7,959 |
0.0 |
0.0 |
|
| Gross profit growth | | 11.2% |
-18.9% |
-6.2% |
84.1% |
31.2% |
-5.4% |
-100.0% |
0.0% |
|
| Employees | | 9 |
8 |
8 |
12 |
17 |
18 |
0 |
0 |
|
| Employee growth % | | 12.5% |
-11.1% |
0.0% |
50.0% |
41.7% |
5.9% |
-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) | | 3,500 |
2,011 |
2,630 |
4,159 |
4,059 |
4,039 |
595 |
595 |
|
| Balance sheet change% | | -16.1% |
-42.5% |
30.8% |
58.1% |
-2.4% |
-0.5% |
-85.3% |
0.0% |
|
| Added value | | 841.0 |
130.0 |
327.0 |
613.0 |
755.0 |
295.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 22 |
-145 |
-105 |
-3 |
-204 |
-27 |
-319 |
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 (%) | | 18.4% |
3.5% |
9.4% |
9.6% |
9.0% |
3.7% |
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 % | | 21.9% |
4.7% |
14.1% |
18.1% |
18.4% |
7.3% |
0.0% |
0.0% |
|
| ROI % | | 54.6% |
11.1% |
32.7% |
45.3% |
42.3% |
14.1% |
0.0% |
0.0% |
|
| ROE % | | 42.9% |
7.3% |
24.9% |
40.6% |
44.0% |
19.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 39.6% |
43.2% |
38.9% |
30.2% |
33.9% |
25.3% |
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, % | | -105.6% |
-56.4% |
-57.1% |
42.9% |
50.1% |
295.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.4% |
0.1% |
4.9% |
24.7% |
41.3% |
115.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 628.6% |
600.0% |
82.4% |
11.1% |
2.7% |
0.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
1.3 |
1.4 |
1.2 |
1.3 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.6 |
1.6 |
1.6 |
1.4 |
1.5 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 966.0 |
115.0 |
284.0 |
0.0 |
121.0 |
0.0 |
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 | | 1,137.0 |
680.0 |
926.0 |
1,097.0 |
1,342.0 |
789.0 |
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 | | 93 |
16 |
41 |
51 |
44 |
16 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 101 |
25 |
51 |
60 |
52 |
22 |
0 |
0 |
|
| EBIT / employee | | 93 |
16 |
41 |
51 |
44 |
16 |
0 |
0 |
|
| Net earnings / employee | | 71 |
10 |
30 |
39 |
34 |
13 |
0 |
0 |
|
|