|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.3% |
|
| Bankruptcy risk | | 0.5% |
0.0% |
0.0% |
0.0% |
0.6% |
0.4% |
9.9% |
10.7% |
|
| Credit score (0-100) | | 99 |
0 |
0 |
0 |
96 |
99 |
6 |
5 |
|
| Credit rating | | AA |
N/A |
N/A |
N/A |
A |
AA |
B |
B |
|
| Credit limit (kDKK) | | 2,897.9 |
0.0 |
0.0 |
0.0 |
4,678.0 |
5,448.7 |
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 | | 39,900 |
0.0 |
0.0 |
0.0 |
25,987 |
40,505 |
0.0 |
0.0 |
|
| EBITDA | | 11,404 |
0.0 |
0.0 |
0.0 |
-1,103 |
11,524 |
0.0 |
0.0 |
|
| EBIT | | 9,665 |
0.0 |
0.0 |
0.0 |
-7,511 |
3,116 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 11,395.1 |
0.0 |
0.0 |
0.0 |
3,683.0 |
3,183.5 |
0.0 |
0.0 |
|
| Net earnings | | 9,108.8 |
0.0 |
0.0 |
0.0 |
2,935.5 |
2,472.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 11,395 |
0.0 |
0.0 |
0.0 |
3,683 |
3,183 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,411 |
0.0 |
0.0 |
0.0 |
230 |
305 |
0.0 |
0.0 |
|
| Shareholders equity total | | 16,928 |
0.0 |
0.0 |
0.0 |
34,495 |
31,842 |
0.0 |
0.0 |
|
| Interest-bearing liabilities | | 7,504 |
0.0 |
0.0 |
0.0 |
2,093 |
3,229 |
2,413 |
2,413 |
|
| Balance sheet total (assets) | | 40,874 |
0.0 |
0.0 |
0.0 |
95,066 |
92,377 |
2,413 |
2,413 |
|
|
| Net Debt | | 1,394 |
0.0 |
0.0 |
0.0 |
-24,299 |
-23,153 |
2,413 |
2,413 |
|
|
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 | | 39,900 |
0.0 |
0.0 |
0.0 |
25,987 |
40,505 |
0.0 |
0.0 |
|
| Gross profit growth | | -4.6% |
-100.0% |
0.0% |
0.0% |
0.0% |
55.9% |
-100.0% |
0.0% |
|
| Employees | | 41 |
0 |
0 |
0 |
38 |
41 |
0 |
0 |
|
| Employee growth % | | -4.7% |
-100.0% |
0.0% |
0.0% |
0.0% |
7.9% |
-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) | | 40,874 |
0 |
0 |
0 |
95,066 |
92,377 |
2,413 |
2,413 |
|
| Balance sheet change% | | 0.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
-2.8% |
-97.4% |
0.0% |
|
| Added value | | 11,403.8 |
0.0 |
0.0 |
0.0 |
-7,511.3 |
11,524.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,227 |
-12,385 |
0 |
0 |
21,376 |
-5,585 |
-28,195 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
0.0 |
0.0 |
0.0 |
-1.0 |
1.0 |
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 (%) | | 24.2% |
0.0% |
0.0% |
0.0% |
-28.9% |
7.7% |
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 % | | 28.1% |
0.0% |
0.0% |
0.0% |
4.0% |
4.1% |
0.0% |
0.0% |
|
| ROI % | | 51.3% |
0.0% |
0.0% |
0.0% |
4.3% |
4.3% |
0.0% |
0.0% |
|
| ROE % | | 51.2% |
0.0% |
0.0% |
0.0% |
8.5% |
7.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 41.4% |
0.0% |
0.0% |
0.0% |
68.5% |
69.5% |
0.0% |
0.0% |
|
| 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, % | | 12.2% |
0.0% |
0.0% |
0.0% |
2,202.9% |
-200.9% |
0.0% |
0.0% |
|
| Gearing % | | 44.3% |
0.0% |
0.0% |
0.0% |
6.1% |
10.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.0% |
0.0% |
0.0% |
0.0% |
15.3% |
25.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.2 |
0.0 |
0.0 |
0.0 |
4.5 |
6.8 |
0.0 |
0.0 |
|
| Current Ratio | | 1.2 |
0.0 |
0.0 |
0.0 |
4.5 |
6.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 6,109.6 |
0.0 |
0.0 |
0.0 |
26,391.7 |
26,382.4 |
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 | | -878.0 |
0.0 |
0.0 |
0.0 |
29,320.2 |
34,553.5 |
-1,206.5 |
-1,206.5 |
|
| 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 | | 278 |
0 |
0 |
0 |
-198 |
281 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 278 |
0 |
0 |
0 |
-29 |
281 |
0 |
0 |
|
| EBIT / employee | | 236 |
0 |
0 |
0 |
-198 |
76 |
0 |
0 |
|
| Net earnings / employee | | 222 |
0 |
0 |
0 |
77 |
60 |
0 |
0 |
|
|