|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 1.1% |
1.1% |
1.1% |
1.0% |
1.0% |
1.0% |
6.7% |
6.5% |
|
| Credit score (0-100) | | 85 |
85 |
84 |
85 |
86 |
83 |
11 |
12 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 594.9 |
706.7 |
783.4 |
1,023.5 |
854.1 |
911.0 |
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 | | 205 |
81.0 |
71.0 |
101 |
61.8 |
317 |
0.0 |
0.0 |
|
| EBITDA | | 205 |
81.0 |
71.0 |
101 |
61.8 |
317 |
0.0 |
0.0 |
|
| EBIT | | 143 |
17.2 |
11.8 |
45.0 |
5.6 |
261 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 134.4 |
11.8 |
31.7 |
65.1 |
-55.2 |
282.6 |
0.0 |
0.0 |
|
| Net earnings | | 104.6 |
8.9 |
24.7 |
50.7 |
-43.2 |
219.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 134 |
11.8 |
31.7 |
65.1 |
-55.2 |
283 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 19,851 |
19,787 |
19,728 |
19,742 |
19,686 |
19,629 |
0.0 |
0.0 |
|
| Shareholders equity total | | 17,810 |
17,668 |
17,543 |
17,444 |
17,251 |
17,320 |
16,670 |
16,670 |
|
| Interest-bearing liabilities | | 0.0 |
0.4 |
21.9 |
29.6 |
55.1 |
67.1 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 21,038 |
20,860 |
20,740 |
20,636 |
20,478 |
20,643 |
16,670 |
16,670 |
|
|
| Net Debt | | -1,141 |
-997 |
-733 |
-695 |
-576 |
-913 |
-16,670 |
-16,670 |
|
|
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 | | 205 |
81.0 |
71.0 |
101 |
61.8 |
317 |
0.0 |
0.0 |
|
| Gross profit growth | | 72.4% |
-60.4% |
-12.3% |
42.7% |
-39.0% |
413.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 21,038 |
20,860 |
20,740 |
20,636 |
20,478 |
20,643 |
16,670 |
16,670 |
|
| Balance sheet change% | | -1.2% |
-0.8% |
-0.6% |
-0.5% |
-0.8% |
0.8% |
-19.2% |
0.0% |
|
| Added value | | 204.5 |
81.0 |
71.0 |
101.4 |
62.0 |
317.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 29 |
-128 |
-118 |
-43 |
-112 |
-112 |
-19,629 |
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 (%) | | 69.7% |
21.3% |
16.6% |
44.4% |
9.1% |
82.3% |
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 % | | 0.9% |
0.1% |
0.2% |
0.3% |
0.1% |
1.4% |
0.0% |
0.0% |
|
| ROI % | | 0.9% |
0.1% |
0.2% |
0.3% |
0.1% |
1.4% |
0.0% |
0.0% |
|
| ROE % | | 0.6% |
0.0% |
0.1% |
0.3% |
-0.2% |
1.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 84.7% |
84.7% |
84.6% |
84.5% |
84.2% |
83.9% |
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, % | | -558.0% |
-1,231.1% |
-1,032.8% |
-685.9% |
-931.7% |
-287.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.1% |
0.2% |
0.3% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 38.8% |
2,400.4% |
26.2% |
12.7% |
191.1% |
10.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 18.6 |
29.3 |
18.7 |
15.1 |
7.3 |
4.7 |
0.0 |
0.0 |
|
| Current Ratio | | 19.0 |
29.9 |
19.2 |
15.6 |
7.6 |
4.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,141.2 |
997.4 |
755.3 |
724.9 |
631.2 |
979.9 |
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 | | 1,124.7 |
1,037.0 |
322.8 |
438.4 |
366.7 |
457.3 |
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 | | 0 |
0 |
0 |
0 |
62 |
317 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
62 |
317 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
6 |
261 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
-43 |
219 |
0 |
0 |
|
|