|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 1.2% |
0.9% |
1.3% |
0.9% |
0.7% |
1.3% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 84 |
90 |
79 |
88 |
95 |
81 |
4 |
4 |
|
| Credit rating | | BBB |
A |
BBB |
A |
A |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 154.6 |
532.9 |
88.1 |
522.4 |
685.5 |
71.6 |
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 | | 8,925 |
9,828 |
7,072 |
6,920 |
8,421 |
6,204 |
0.0 |
0.0 |
|
| EBITDA | | 2,668 |
2,855 |
1,873 |
2,818 |
3,598 |
1,790 |
0.0 |
0.0 |
|
| EBIT | | 1,435 |
1,730 |
1,319 |
2,219 |
2,264 |
420 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,399.3 |
1,729.3 |
1,312.4 |
2,206.1 |
2,241.5 |
397.6 |
0.0 |
0.0 |
|
| Net earnings | | 1,099.2 |
1,348.9 |
1,021.7 |
1,717.8 |
1,746.8 |
289.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,399 |
1,729 |
1,312 |
2,206 |
2,241 |
398 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,395 |
1,269 |
715 |
2,742 |
2,639 |
1,604 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,874 |
3,123 |
2,795 |
3,512 |
3,759 |
2,298 |
2,173 |
2,173 |
|
| Interest-bearing liabilities | | 53.5 |
0.0 |
0.0 |
549 |
484 |
822 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,093 |
6,055 |
5,753 |
6,540 |
6,547 |
4,044 |
2,173 |
2,173 |
|
|
| Net Debt | | -1,136 |
-2,652 |
-3,487 |
-1,730 |
-1,387 |
310 |
-2,173 |
-2,173 |
|
|
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 | | 8,925 |
9,828 |
7,072 |
6,920 |
8,421 |
6,204 |
0.0 |
0.0 |
|
| Gross profit growth | | 34.8% |
10.1% |
-28.0% |
-2.1% |
21.7% |
-26.3% |
-100.0% |
0.0% |
|
| Employees | | 11 |
12 |
11 |
8 |
10 |
9 |
0 |
0 |
|
| Employee growth % | | 22.2% |
9.1% |
-8.3% |
-27.3% |
25.0% |
-10.0% |
-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) | | 5,093 |
6,055 |
5,753 |
6,540 |
6,547 |
4,044 |
2,173 |
2,173 |
|
| Balance sheet change% | | 21.8% |
18.9% |
-5.0% |
13.7% |
0.1% |
-38.2% |
-46.3% |
0.0% |
|
| Added value | | 1,434.7 |
1,729.7 |
1,318.6 |
2,219.3 |
2,264.3 |
419.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,036 |
-2,250 |
-1,109 |
1,428 |
-1,436 |
-2,406 |
-1,604 |
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 (%) | | 16.1% |
17.6% |
18.6% |
32.1% |
26.9% |
6.8% |
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 % | | 30.9% |
31.0% |
22.4% |
36.1% |
34.6% |
7.9% |
0.0% |
0.0% |
|
| ROI % | | 50.9% |
57.2% |
44.8% |
64.7% |
54.5% |
11.4% |
0.0% |
0.0% |
|
| ROE % | | 42.7% |
45.0% |
34.5% |
54.5% |
48.0% |
9.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 56.4% |
51.6% |
48.6% |
53.7% |
57.4% |
56.8% |
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, % | | -42.6% |
-92.9% |
-186.2% |
-61.4% |
-38.6% |
17.3% |
0.0% |
0.0% |
|
| Gearing % | | 1.9% |
0.0% |
0.0% |
15.6% |
12.9% |
35.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 14.3% |
1.5% |
0.0% |
4.8% |
4.4% |
3.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
1.9 |
1.9 |
1.4 |
1.6 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
1.9 |
1.9 |
1.4 |
1.7 |
1.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,189.4 |
2,651.6 |
3,486.9 |
2,278.3 |
1,871.2 |
512.0 |
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 | | 830.6 |
2,307.3 |
2,361.6 |
1,148.5 |
1,625.6 |
907.0 |
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 | | 130 |
144 |
120 |
277 |
226 |
47 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 243 |
238 |
170 |
352 |
360 |
199 |
0 |
0 |
|
| EBIT / employee | | 130 |
144 |
120 |
277 |
226 |
47 |
0 |
0 |
|
| Net earnings / employee | | 100 |
112 |
93 |
215 |
175 |
32 |
0 |
0 |
|
|