|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.3% |
8.3% |
|
| Bankruptcy risk | | 1.7% |
1.3% |
2.4% |
6.4% |
1.7% |
1.6% |
12.8% |
12.6% |
|
| Credit score (0-100) | | 75 |
81 |
62 |
36 |
72 |
74 |
3 |
4 |
|
| Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 3.3 |
71.3 |
0.0 |
0.0 |
4.4 |
11.6 |
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 | | 5,191 |
5,401 |
4,972 |
3,518 |
6,105 |
6,198 |
0.0 |
0.0 |
|
| EBITDA | | 690 |
952 |
515 |
72.8 |
2,199 |
2,070 |
0.0 |
0.0 |
|
| EBIT | | 347 |
661 |
230 |
-338 |
1,883 |
1,747 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 346.9 |
656.4 |
219.6 |
-346.6 |
1,865.6 |
1,742.2 |
0.0 |
0.0 |
|
| Net earnings | | 270.6 |
511.8 |
171.0 |
-270.5 |
1,452.2 |
1,358.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 347 |
656 |
220 |
-347 |
1,866 |
1,742 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 518 |
439 |
632 |
664 |
720 |
725 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,321 |
1,833 |
1,504 |
1,233 |
2,685 |
2,592 |
1,133 |
1,133 |
|
| Interest-bearing liabilities | | 727 |
359 |
185 |
255 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,491 |
3,366 |
3,804 |
3,103 |
4,782 |
4,997 |
1,133 |
1,133 |
|
|
| Net Debt | | -1,001 |
-1,387 |
-2,022 |
-904 |
-2,860 |
-3,094 |
-1,133 |
-1,133 |
|
|
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 | | 5,191 |
5,401 |
4,972 |
3,518 |
6,105 |
6,198 |
0.0 |
0.0 |
|
| Gross profit growth | | -7.7% |
4.0% |
-7.9% |
-29.2% |
73.6% |
1.5% |
-100.0% |
0.0% |
|
| Employees | | 12 |
12 |
11 |
8 |
15 |
16 |
0 |
0 |
|
| Employee growth % | | -7.7% |
0.0% |
-8.3% |
-27.3% |
87.5% |
6.7% |
-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) | | 3,491 |
3,366 |
3,804 |
3,103 |
4,782 |
4,997 |
1,133 |
1,133 |
|
| Balance sheet change% | | -2.8% |
-3.6% |
13.0% |
-18.4% |
54.1% |
4.5% |
-77.3% |
0.0% |
|
| Added value | | 347.5 |
661.0 |
229.6 |
-337.9 |
1,883.4 |
1,746.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -592 |
-420 |
-143 |
-391 |
-259 |
-320 |
-725 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 6.7% |
12.2% |
4.6% |
-9.6% |
30.8% |
28.2% |
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 % | | 9.8% |
19.3% |
6.4% |
-9.8% |
47.8% |
35.7% |
0.0% |
0.0% |
|
| ROI % | | 17.1% |
31.1% |
11.7% |
-21.1% |
90.2% |
66.2% |
0.0% |
0.0% |
|
| ROE % | | 18.2% |
32.5% |
10.3% |
-19.8% |
74.1% |
51.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 37.8% |
54.5% |
39.5% |
39.7% |
56.2% |
51.9% |
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, % | | -145.0% |
-145.7% |
-392.5% |
-1,242.5% |
-130.1% |
-149.5% |
0.0% |
0.0% |
|
| Gearing % | | 55.0% |
19.6% |
12.3% |
20.7% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
0.8% |
3.7% |
4.0% |
13.9% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.0 |
1.4 |
1.1 |
1.0 |
1.6 |
1.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
1.9 |
1.4 |
1.3 |
1.9 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,727.3 |
1,745.6 |
2,207.1 |
1,159.4 |
2,860.3 |
3,094.4 |
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 | | 690.3 |
1,340.1 |
879.9 |
568.9 |
1,965.3 |
1,867.0 |
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 | | 29 |
55 |
21 |
-42 |
126 |
109 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 58 |
79 |
47 |
9 |
147 |
129 |
0 |
0 |
|
| EBIT / employee | | 29 |
55 |
21 |
-42 |
126 |
109 |
0 |
0 |
|
| Net earnings / employee | | 23 |
43 |
16 |
-34 |
97 |
85 |
0 |
0 |
|
|