|
1000.0
 | Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
 | Bankruptcy risk | | 5.9% |
8.9% |
3.6% |
1.7% |
2.0% |
2.4% |
6.5% |
6.5% |
|
 | Credit score (0-100) | | 40 |
27 |
51 |
72 |
67 |
64 |
37 |
37 |
|
 | Credit rating | | BBB |
BB |
BBB |
A |
A |
BBB |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
17.8 |
4.4 |
0.4 |
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 | | 2,510 |
2,209 |
12,809 |
8,658 |
10,551 |
12,481 |
0.0 |
0.0 |
|
 | EBITDA | | 631 |
523 |
11,089 |
6,721 |
8,938 |
10,576 |
0.0 |
0.0 |
|
 | EBIT | | 630 |
513 |
11,081 |
6,684 |
8,879 |
10,420 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 610.3 |
492.1 |
10,802.5 |
6,329.9 |
8,663.2 |
10,257.0 |
0.0 |
0.0 |
|
 | Net earnings | | 461.3 |
377.4 |
8,389.3 |
4,920.6 |
6,725.8 |
7,965.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 610 |
492 |
10,803 |
6,330 |
8,663 |
10,257 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 775 |
765 |
757 |
1,255 |
1,395 |
1,391 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 927 |
324 |
8,714 |
13,520 |
20,128 |
27,971 |
27,786 |
27,786 |
|
 | Interest-bearing liabilities | | 4.5 |
4.2 |
8.8 |
450 |
388 |
263 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,201 |
1,166 |
12,065 |
15,759 |
22,553 |
30,059 |
27,786 |
27,786 |
|
|
 | Net Debt | | -35.3 |
-169 |
-7,723 |
-11,922 |
-17,582 |
-27,161 |
-27,786 |
-27,786 |
|
|
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 | | 2,510 |
2,209 |
12,809 |
8,658 |
10,551 |
12,481 |
0.0 |
0.0 |
|
 | Gross profit growth | | 53.7% |
-12.0% |
479.7% |
-32.4% |
21.9% |
18.3% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
2 |
3 |
3 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 50.0% |
-33.3% |
50.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,201 |
1,166 |
12,065 |
15,759 |
22,553 |
30,059 |
27,786 |
27,786 |
|
 | Balance sheet change% | | 58.7% |
-3.0% |
935.0% |
30.6% |
43.1% |
33.3% |
-7.6% |
0.0% |
|
 | Added value | | 631.2 |
522.5 |
11,089.3 |
6,720.9 |
8,915.9 |
10,575.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 74 |
-19 |
-17 |
462 |
81 |
-159 |
-1,391 |
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 (%) | | 25.1% |
23.2% |
86.5% |
77.2% |
84.2% |
83.5% |
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 % | | 64.3% |
43.3% |
167.5% |
48.1% |
47.7% |
40.6% |
0.0% |
0.0% |
|
 | ROI % | | 85.6% |
81.4% |
243.8% |
58.8% |
52.7% |
43.7% |
0.0% |
0.0% |
|
 | ROE % | | 66.2% |
60.3% |
185.6% |
44.3% |
40.0% |
33.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 77.2% |
27.8% |
72.2% |
85.8% |
89.2% |
93.1% |
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, % | | -5.6% |
-32.3% |
-69.6% |
-177.4% |
-196.7% |
-256.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.5% |
1.3% |
0.1% |
3.3% |
1.9% |
0.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 49.8% |
478.7% |
4,282.6% |
160.8% |
112.2% |
130.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.6 |
0.5 |
3.3 |
7.9 |
10.6 |
15.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.6 |
0.5 |
3.4 |
7.9 |
10.6 |
15.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 39.7 |
173.0 |
7,732.3 |
12,371.5 |
17,970.2 |
27,423.6 |
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 | | 152.4 |
-440.7 |
7,995.0 |
12,679.4 |
19,124.2 |
26,769.3 |
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 | | 210 |
261 |
3,696 |
2,240 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 210 |
261 |
3,696 |
2,240 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 210 |
256 |
3,694 |
2,228 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 154 |
189 |
2,796 |
1,640 |
0 |
0 |
0 |
0 |
|
|