|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 2.1% |
1.6% |
1.7% |
1.4% |
1.3% |
1.4% |
9.3% |
9.1% |
|
| Credit score (0-100) | | 69 |
77 |
72 |
78 |
80 |
76 |
27 |
27 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.1 |
4.6 |
1.3 |
23.8 |
50.5 |
16.0 |
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 | | 1,566 |
1,696 |
2,005 |
2,285 |
2,710 |
2,312 |
0.0 |
0.0 |
|
| EBITDA | | 878 |
1,353 |
1,068 |
1,159 |
1,141 |
748 |
0.0 |
0.0 |
|
| EBIT | | 845 |
543 |
253 |
508 |
598 |
235 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 991.9 |
452.3 |
41.1 |
417.9 |
504.0 |
135.2 |
0.0 |
0.0 |
|
| Net earnings | | 751.4 |
373.6 |
42.4 |
338.9 |
370.5 |
108.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 992 |
452 |
41.1 |
418 |
504 |
135 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,221 |
1,931 |
1,410 |
1,428 |
1,441 |
1,425 |
0.0 |
0.0 |
|
| Shareholders equity total | | 829 |
1,202 |
1,245 |
1,583 |
1,954 |
2,062 |
1,936 |
1,936 |
|
| Interest-bearing liabilities | | 1,947 |
3,998 |
3,446 |
3,495 |
3,422 |
3,107 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,149 |
5,743 |
5,076 |
5,487 |
6,107 |
5,946 |
1,936 |
1,936 |
|
|
| Net Debt | | 1,946 |
3,850 |
3,441 |
3,126 |
3,185 |
2,976 |
-1,936 |
-1,936 |
|
|
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 | | 1,566 |
1,696 |
2,005 |
2,285 |
2,710 |
2,312 |
0.0 |
0.0 |
|
| Gross profit growth | | 12.7% |
8.3% |
18.2% |
14.0% |
18.6% |
-14.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
3 |
3 |
4 |
3 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
33.3% |
-25.0% |
-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) | | 3,149 |
5,743 |
5,076 |
5,487 |
6,107 |
5,946 |
1,936 |
1,936 |
|
| Balance sheet change% | | 19.3% |
82.4% |
-11.6% |
8.1% |
11.3% |
-2.6% |
-67.4% |
0.0% |
|
| Added value | | 878.3 |
1,353.3 |
1,067.7 |
1,158.8 |
1,248.8 |
748.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 459 |
-1,101 |
-1,335 |
-633 |
-530 |
-529 |
-1,425 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 53.9% |
32.0% |
12.6% |
22.2% |
22.1% |
10.2% |
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 % | | 37.2% |
13.8% |
4.7% |
9.6% |
10.3% |
3.9% |
0.0% |
0.0% |
|
| ROI % | | 38.7% |
14.5% |
5.0% |
10.2% |
11.2% |
4.4% |
0.0% |
0.0% |
|
| ROE % | | 136.6% |
36.8% |
3.5% |
24.0% |
20.9% |
5.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 26.3% |
20.9% |
24.5% |
28.9% |
32.0% |
34.7% |
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, % | | 221.6% |
284.5% |
322.3% |
269.8% |
279.2% |
397.8% |
0.0% |
0.0% |
|
| Gearing % | | 235.0% |
332.5% |
276.9% |
220.7% |
175.1% |
150.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.1% |
5.4% |
5.7% |
2.6% |
2.7% |
3.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.7 |
1.0 |
0.5 |
1.3 |
1.1 |
1.0 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
1.9 |
1.1 |
2.2 |
2.0 |
2.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1.1 |
147.8 |
5.0 |
368.6 |
236.7 |
131.2 |
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 | | 401.4 |
466.0 |
60.2 |
683.4 |
930.0 |
1,072.1 |
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 |
356 |
386 |
312 |
249 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
356 |
386 |
285 |
249 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
84 |
169 |
150 |
78 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
14 |
113 |
93 |
36 |
0 |
0 |
|
|