|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 1.8% |
1.4% |
1.8% |
1.4% |
2.3% |
2.1% |
20.9% |
20.7% |
|
| Credit score (0-100) | | 74 |
79 |
71 |
76 |
64 |
63 |
1 |
1 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
C |
C |
|
| Credit limit (kDKK) | | 1.2 |
17.4 |
1.1 |
20.6 |
0.0 |
0.1 |
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 | | 2,278 |
2,366 |
2,246 |
2,544 |
2,439 |
2,121 |
0.0 |
0.0 |
|
| EBITDA | | 582 |
852 |
772 |
1,005 |
603 |
388 |
0.0 |
0.0 |
|
| EBIT | | 424 |
698 |
647 |
836 |
469 |
246 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 428.3 |
677.9 |
643.1 |
833.0 |
461.2 |
248.2 |
0.0 |
0.0 |
|
| Net earnings | | 325.9 |
525.5 |
481.2 |
639.6 |
356.4 |
187.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 428 |
678 |
643 |
833 |
461 |
248 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 382 |
227 |
566 |
396 |
261 |
483 |
0.0 |
0.0 |
|
| Shareholders equity total | | 664 |
864 |
825 |
985 |
711 |
549 |
109 |
109 |
|
| Interest-bearing liabilities | | 244 |
363 |
0.0 |
0.0 |
0.0 |
252 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,774 |
2,193 |
2,098 |
2,059 |
1,867 |
1,297 |
109 |
109 |
|
|
| Net Debt | | -432 |
-988 |
-610 |
-1,074 |
-796 |
54.3 |
-109 |
-109 |
|
|
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 | | 2,278 |
2,366 |
2,246 |
2,544 |
2,439 |
2,121 |
0.0 |
0.0 |
|
| Gross profit growth | | 2.0% |
3.9% |
-5.1% |
13.3% |
-4.2% |
-13.0% |
-100.0% |
0.0% |
|
| Employees | | 3 |
3 |
3 |
3 |
3 |
3 |
0 |
0 |
|
| Employee growth % | | 50.0% |
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) | | 1,774 |
2,193 |
2,098 |
2,059 |
1,867 |
1,297 |
109 |
109 |
|
| Balance sheet change% | | -0.4% |
23.6% |
-4.3% |
-1.9% |
-9.3% |
-30.5% |
-91.6% |
0.0% |
|
| Added value | | 582.4 |
852.2 |
771.7 |
1,005.2 |
637.9 |
388.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -315 |
-309 |
214 |
-339 |
-270 |
79 |
-483 |
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 (%) | | 18.6% |
29.5% |
28.8% |
32.9% |
19.2% |
11.6% |
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 % | | 24.2% |
35.2% |
30.5% |
40.3% |
23.9% |
15.8% |
0.0% |
0.0% |
|
| ROI % | | 44.6% |
65.4% |
63.8% |
92.7% |
55.4% |
33.1% |
0.0% |
0.0% |
|
| ROE % | | 43.4% |
68.8% |
57.0% |
70.7% |
42.0% |
29.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 37.4% |
39.4% |
39.3% |
47.8% |
38.1% |
42.3% |
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, % | | -74.2% |
-115.9% |
-79.1% |
-106.8% |
-132.0% |
14.0% |
0.0% |
0.0% |
|
| Gearing % | | 36.8% |
42.1% |
0.0% |
0.0% |
0.0% |
45.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.2% |
6.6% |
6.4% |
0.0% |
0.0% |
1.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
1.5 |
1.3 |
1.5 |
1.4 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
1.5 |
1.3 |
1.5 |
1.4 |
1.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 676.0 |
1,351.1 |
610.2 |
1,073.7 |
796.2 |
197.9 |
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 | | 282.9 |
661.2 |
318.1 |
588.6 |
449.9 |
66.4 |
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 | | 194 |
284 |
257 |
335 |
213 |
129 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 194 |
284 |
257 |
335 |
201 |
129 |
0 |
0 |
|
| EBIT / employee | | 141 |
233 |
216 |
279 |
156 |
82 |
0 |
0 |
|
| Net earnings / employee | | 109 |
175 |
160 |
213 |
119 |
63 |
0 |
0 |
|
|