|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 1.2% |
0.8% |
0.8% |
0.8% |
0.7% |
0.8% |
12.2% |
12.0% |
|
| Credit score (0-100) | | 83 |
92 |
90 |
91 |
93 |
91 |
4 |
4 |
|
| Credit rating | | BBB |
A |
A |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 103.4 |
421.1 |
463.8 |
567.3 |
723.4 |
724.6 |
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 | | 6,126 |
5,704 |
6,279 |
6,980 |
7,733 |
7,036 |
0.0 |
0.0 |
|
| EBITDA | | 1,905 |
1,475 |
2,005 |
2,829 |
4,002 |
3,284 |
0.0 |
0.0 |
|
| EBIT | | 1,788 |
1,352 |
1,677 |
2,336 |
3,487 |
2,795 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,791.9 |
1,352.7 |
1,663.0 |
2,289.1 |
3,419.8 |
2,712.7 |
0.0 |
0.0 |
|
| Net earnings | | 1,394.6 |
1,050.4 |
1,286.3 |
1,774.6 |
2,656.6 |
2,107.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,792 |
1,353 |
1,663 |
2,289 |
3,420 |
2,713 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 74.2 |
1,519 |
1,335 |
1,729 |
1,557 |
1,011 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,452 |
3,153 |
3,389 |
3,879 |
4,835 |
5,243 |
3,243 |
3,243 |
|
| Interest-bearing liabilities | | 24.3 |
206 |
236 |
258 |
534 |
46.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,952 |
6,493 |
7,043 |
7,718 |
7,850 |
8,026 |
3,243 |
3,243 |
|
|
| Net Debt | | -359 |
106 |
-407 |
-159 |
-52.6 |
-722 |
-3,243 |
-3,243 |
|
|
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 | | 6,126 |
5,704 |
6,279 |
6,980 |
7,733 |
7,036 |
0.0 |
0.0 |
|
| Gross profit growth | | 15.8% |
-6.9% |
10.1% |
11.2% |
10.8% |
-9.0% |
-100.0% |
0.0% |
|
| Employees | | 8 |
8 |
8 |
7 |
6 |
6 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-12.5% |
-14.3% |
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) | | 5,952 |
6,493 |
7,043 |
7,718 |
7,850 |
8,026 |
3,243 |
3,243 |
|
| Balance sheet change% | | 17.6% |
9.1% |
8.5% |
9.6% |
1.7% |
2.2% |
-59.6% |
0.0% |
|
| Added value | | 1,905.4 |
1,474.7 |
2,005.0 |
2,828.6 |
3,979.5 |
3,284.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -234 |
1,322 |
-513 |
-98 |
-687 |
-1,035 |
-1,011 |
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 (%) | | 29.2% |
23.7% |
26.7% |
33.5% |
45.1% |
39.7% |
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 % | | 32.6% |
21.9% |
25.0% |
31.7% |
44.9% |
35.3% |
0.0% |
0.0% |
|
| ROI % | | 55.8% |
34.7% |
38.7% |
50.5% |
67.0% |
50.9% |
0.0% |
0.0% |
|
| ROE % | | 43.9% |
31.8% |
39.3% |
48.8% |
61.0% |
41.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 58.0% |
48.6% |
48.1% |
50.3% |
61.6% |
65.3% |
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, % | | -18.8% |
7.2% |
-20.3% |
-5.6% |
-1.3% |
-22.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.7% |
6.5% |
7.0% |
6.6% |
11.1% |
0.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 14.8% |
6.4% |
13.0% |
21.4% |
18.5% |
30.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.2 |
1.0 |
1.2 |
0.9 |
1.1 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.4 |
2.1 |
2.0 |
1.9 |
2.2 |
2.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 383.1 |
100.4 |
643.0 |
416.9 |
587.1 |
767.5 |
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 | | 3,360.5 |
2,622.2 |
2,823.9 |
2,886.0 |
3,466.5 |
4,537.9 |
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 | | 238 |
184 |
251 |
404 |
663 |
547 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 238 |
184 |
251 |
404 |
667 |
547 |
0 |
0 |
|
| EBIT / employee | | 224 |
169 |
210 |
334 |
581 |
466 |
0 |
0 |
|
| Net earnings / employee | | 174 |
131 |
161 |
254 |
443 |
351 |
0 |
0 |
|
|