|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.9% |
2.3% |
2.2% |
2.8% |
3.2% |
1.8% |
14.9% |
14.6% |
|
| Credit score (0-100) | | 91 |
66 |
65 |
57 |
55 |
71 |
2 |
2 |
|
| Credit rating | | A |
BBB |
BBB |
BB |
BB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 419.7 |
0.1 |
0.1 |
0.0 |
0.0 |
2.4 |
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 | | 6,189 |
6,006 |
6,155 |
5,890 |
5,694 |
6,740 |
0.0 |
0.0 |
|
| EBITDA | | 2,182 |
1,607 |
1,586 |
1,133 |
1,133 |
2,238 |
0.0 |
0.0 |
|
| EBIT | | 1,870 |
1,320 |
1,334 |
885 |
885 |
2,095 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,884.3 |
1,336.1 |
1,338.8 |
878.0 |
878.0 |
2,092.7 |
0.0 |
0.0 |
|
| Net earnings | | 1,486.1 |
1,044.3 |
1,036.4 |
682.3 |
682.3 |
1,625.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,884 |
1,336 |
1,339 |
878 |
878 |
2,093 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,307 |
347 |
352 |
179 |
179 |
153 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,172 |
1,206 |
1,143 |
801 |
801 |
1,777 |
377 |
377 |
|
| Interest-bearing liabilities | | 0.0 |
66.5 |
0.0 |
117 |
117 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,413 |
2,531 |
2,591 |
1,766 |
1,766 |
3,325 |
377 |
377 |
|
|
| Net Debt | | -1,110 |
66.5 |
-185 |
117 |
117 |
-1,441 |
-377 |
-377 |
|
|
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 | | 6,189 |
6,006 |
6,155 |
5,890 |
5,694 |
6,740 |
0.0 |
0.0 |
|
| Gross profit growth | | -5.4% |
-3.0% |
2.5% |
-4.3% |
-3.3% |
18.4% |
-100.0% |
0.0% |
|
| Employees | | 9 |
9 |
8 |
9 |
9 |
8 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-11.1% |
12.5% |
0.0% |
-11.1% |
-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) | | 4,413 |
2,531 |
2,591 |
1,766 |
1,766 |
3,325 |
377 |
377 |
|
| Balance sheet change% | | 9.4% |
-42.7% |
2.4% |
-31.8% |
0.0% |
88.2% |
-88.7% |
0.0% |
|
| Added value | | 1,870.1 |
1,319.7 |
1,333.9 |
885.2 |
885.2 |
2,095.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -320 |
-1,016 |
-667 |
-549 |
-376 |
-168 |
-153 |
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 (%) | | 30.2% |
22.0% |
21.7% |
15.0% |
15.5% |
31.1% |
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 % | | 44.6% |
38.9% |
52.7% |
40.9% |
50.4% |
82.8% |
0.0% |
0.0% |
|
| ROI % | | 62.5% |
59.3% |
111.7% |
86.4% |
96.9% |
156.5% |
0.0% |
0.0% |
|
| ROE % | | 51.3% |
47.7% |
88.2% |
70.2% |
85.1% |
126.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 71.9% |
47.7% |
44.1% |
45.4% |
45.4% |
53.4% |
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, % | | -50.9% |
4.1% |
-11.7% |
10.3% |
10.3% |
-64.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
5.5% |
0.0% |
14.6% |
14.6% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
38.2% |
32.7% |
21.2% |
10.6% |
27.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
1.1 |
1.1 |
1.3 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Current Ratio | | 2.3 |
1.3 |
1.3 |
1.6 |
1.6 |
2.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,110.0 |
0.0 |
185.1 |
0.0 |
0.0 |
1,441.3 |
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 | | 1,456.2 |
432.9 |
492.7 |
581.6 |
581.6 |
1,582.8 |
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 | | 208 |
147 |
167 |
98 |
98 |
262 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 242 |
179 |
198 |
126 |
126 |
280 |
0 |
0 |
|
| EBIT / employee | | 208 |
147 |
167 |
98 |
98 |
262 |
0 |
0 |
|
| Net earnings / employee | | 165 |
116 |
130 |
76 |
76 |
203 |
0 |
0 |
|
|