|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.9% |
0.9% |
0.6% |
0.7% |
0.6% |
0.5% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 91 |
89 |
97 |
95 |
96 |
98 |
29 |
29 |
|
 | Credit rating | | A |
A |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 243.7 |
220.5 |
365.8 |
421.8 |
521.7 |
711.3 |
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 | | -7.0 |
-7.0 |
-7.0 |
-7.1 |
-7.6 |
-7.0 |
0.0 |
0.0 |
|
 | EBITDA | | -7.0 |
-7.0 |
-7.0 |
-7.1 |
-7.6 |
-7.0 |
0.0 |
0.0 |
|
 | EBIT | | -7.0 |
-7.0 |
-7.0 |
-7.1 |
-7.6 |
-7.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 504.0 |
298.0 |
618.0 |
822.9 |
1,114.2 |
1,903.9 |
0.0 |
0.0 |
|
 | Net earnings | | 504.0 |
298.0 |
578.0 |
821.8 |
1,114.2 |
1,836.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 504 |
298 |
618 |
823 |
1,114 |
1,904 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 3,145 |
3,334 |
3,802 |
4,511 |
5,511 |
7,230 |
6,402 |
6,402 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,181 |
3,370 |
3,877 |
4,552 |
5,561 |
7,337 |
6,402 |
6,402 |
|
|
 | Net Debt | | -755 |
-1,049 |
-1,966 |
-2,194 |
-2,719 |
-4,318 |
-6,402 |
-6,402 |
|
|
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 | | -7.0 |
-7.0 |
-7.0 |
-7.1 |
-7.6 |
-7.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
-1.7% |
-7.1% |
8.5% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 3,181 |
3,370 |
3,877 |
4,552 |
5,561 |
7,337 |
6,402 |
6,402 |
|
 | Balance sheet change% | | 14.3% |
5.9% |
15.0% |
17.4% |
22.2% |
31.9% |
-12.7% |
0.0% |
|
 | Added value | | -7.0 |
-7.0 |
-7.0 |
-7.1 |
-7.6 |
-7.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 16.9% |
10.4% |
17.1% |
19.6% |
25.1% |
29.5% |
0.0% |
0.0% |
|
 | ROI % | | 17.1% |
10.5% |
17.3% |
19.9% |
25.3% |
29.9% |
0.0% |
0.0% |
|
 | ROE % | | 17.1% |
9.2% |
16.2% |
19.8% |
22.2% |
28.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.9% |
98.9% |
98.1% |
99.1% |
99.1% |
98.5% |
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, % | | 10,785.7% |
14,985.7% |
28,085.7% |
30,834.8% |
35,693.2% |
61,906.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 21.1 |
29.2 |
26.2 |
53.9 |
54.3 |
40.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 21.1 |
29.2 |
26.2 |
53.9 |
54.3 |
40.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 755.0 |
1,049.0 |
1,966.0 |
2,194.2 |
2,719.5 |
4,318.0 |
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 | | 171.0 |
64.0 |
-43.0 |
-35.3 |
-7.7 |
-51.8 |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|