|
1000.0
 | Bankruptcy risk for industry | | 1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
1.9% |
|
 | Bankruptcy risk | | 3.3% |
8.0% |
3.9% |
3.0% |
2.8% |
3.0% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 56 |
30 |
48 |
57 |
58 |
58 |
29 |
29 |
|
 | Credit rating | | BBB |
BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 988 |
73.3 |
549 |
1,212 |
1,873 |
1,996 |
0.0 |
0.0 |
|
 | EBITDA | | 988 |
73.3 |
524 |
861 |
1,342 |
1,307 |
0.0 |
0.0 |
|
 | EBIT | | 988 |
73.3 |
524 |
861 |
1,342 |
1,307 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 960.7 |
45.1 |
482.5 |
840.8 |
1,311.7 |
1,276.0 |
0.0 |
0.0 |
|
 | Net earnings | | 747.9 |
35.3 |
373.9 |
650.8 |
1,021.2 |
990.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 961 |
45.1 |
483 |
841 |
1,312 |
1,276 |
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 | | 1,925 |
1,960 |
2,334 |
2,928 |
3,890 |
4,820 |
4,696 |
4,696 |
|
 | Interest-bearing liabilities | | 435 |
906 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,132 |
3,416 |
2,677 |
3,473 |
4,442 |
5,340 |
4,696 |
4,696 |
|
|
 | Net Debt | | 431 |
906 |
-960 |
-230 |
-405 |
-631 |
-4,696 |
-4,696 |
|
|
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 | | 988 |
73.3 |
549 |
1,212 |
1,873 |
1,996 |
0.0 |
0.0 |
|
 | Gross profit growth | | 121.9% |
-92.6% |
648.2% |
120.9% |
54.6% |
6.6% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
2 |
3 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
50.0% |
-33.3% |
-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) | | 3,132 |
3,416 |
2,677 |
3,473 |
4,442 |
5,340 |
4,696 |
4,696 |
|
 | Balance sheet change% | | 80.7% |
9.0% |
-21.6% |
29.8% |
27.9% |
20.2% |
-12.1% |
0.0% |
|
 | Added value | | 988.4 |
73.3 |
523.7 |
861.2 |
1,341.9 |
1,306.7 |
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 | | 2.0 |
3.0 |
4.0 |
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% |
95.4% |
71.1% |
71.6% |
65.5% |
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 % | | 40.8% |
2.3% |
17.2% |
28.0% |
33.9% |
26.8% |
0.0% |
0.0% |
|
 | ROI % | | 56.2% |
2.9% |
20.2% |
32.7% |
39.4% |
30.0% |
0.0% |
0.0% |
|
 | ROE % | | 48.2% |
1.8% |
17.4% |
24.7% |
30.0% |
22.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 61.5% |
58.3% |
87.2% |
84.3% |
87.6% |
90.9% |
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, % | | 43.6% |
1,235.2% |
-183.3% |
-26.8% |
-30.2% |
-48.3% |
0.0% |
0.0% |
|
 | Gearing % | | 22.6% |
46.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 15.0% |
4.7% |
9.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.4 |
0.8 |
4.8 |
2.7 |
3.7 |
6.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.5 |
2.3 |
7.6 |
6.2 |
7.9 |
10.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.1 |
0.2 |
960.1 |
230.5 |
405.3 |
631.2 |
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 | | 1,848.3 |
1,883.6 |
2,257.4 |
2,851.0 |
3,813.3 |
4,742.7 |
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 |
431 |
447 |
653 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
431 |
447 |
653 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
431 |
447 |
653 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
325 |
340 |
495 |
0 |
0 |
|
|