|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 0.8% |
0.7% |
0.6% |
0.6% |
0.6% |
0.7% |
10.2% |
10.0% |
|
| Credit score (0-100) | | 94 |
94 |
95 |
96 |
96 |
92 |
5 |
6 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 4,390.5 |
4,876.2 |
5,596.4 |
6,300.5 |
6,511.6 |
6,521.1 |
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 | | 744 |
704 |
809 |
1,505 |
2,302 |
941 |
0.0 |
0.0 |
|
| EBITDA | | 741 |
704 |
809 |
1,505 |
2,302 |
941 |
0.0 |
0.0 |
|
| EBIT | | 310 |
629 |
780 |
1,437 |
2,160 |
790 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,856.5 |
4,150.1 |
4,547.1 |
5,207.3 |
5,318.8 |
4,421.3 |
0.0 |
0.0 |
|
| Net earnings | | 3,760.5 |
3,987.2 |
4,350.0 |
4,878.1 |
4,823.3 |
4,107.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,856 |
4,150 |
4,547 |
5,207 |
5,319 |
4,421 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 92.6 |
68.1 |
55.5 |
634 |
491 |
512 |
0.0 |
0.0 |
|
| Shareholders equity total | | 48,934 |
52,868 |
57,162 |
61,984 |
66,307 |
70,297 |
37,137 |
37,137 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 49,707 |
53,325 |
57,470 |
63,393 |
66,694 |
71,447 |
37,137 |
37,137 |
|
|
| Net Debt | | -2,874 |
-2,628 |
-3,443 |
-5,182 |
-1,449 |
-2,507 |
-37,137 |
-37,137 |
|
|
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 | | 744 |
704 |
809 |
1,505 |
2,302 |
941 |
0.0 |
0.0 |
|
| Gross profit growth | | 15.5% |
-5.3% |
14.9% |
86.1% |
53.0% |
-59.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 49,707 |
53,325 |
57,470 |
63,393 |
66,694 |
71,447 |
37,137 |
37,137 |
|
| Balance sheet change% | | 8.7% |
7.3% |
7.8% |
10.3% |
5.2% |
7.1% |
-48.0% |
0.0% |
|
| Added value | | 741.4 |
704.1 |
808.8 |
1,504.9 |
2,227.2 |
941.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -867 |
-99 |
-41 |
511 |
-285 |
-130 |
-512 |
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 (%) | | 41.6% |
89.4% |
96.4% |
95.5% |
93.8% |
84.0% |
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 % | | 8.6% |
8.5% |
8.7% |
9.1% |
8.6% |
6.7% |
0.0% |
0.0% |
|
| ROI % | | 8.7% |
8.6% |
8.7% |
9.2% |
8.7% |
6.8% |
0.0% |
0.0% |
|
| ROE % | | 8.0% |
7.8% |
7.9% |
8.2% |
7.5% |
6.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 98.4% |
99.1% |
99.5% |
97.8% |
99.4% |
98.4% |
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, % | | -387.6% |
-373.3% |
-425.6% |
-344.3% |
-62.9% |
-266.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
930,688.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 28.7 |
48.2 |
74.0 |
17.8 |
58.1 |
21.3 |
0.0 |
0.0 |
|
| Current Ratio | | 37.5 |
63.8 |
96.7 |
22.3 |
82.1 |
29.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,873.8 |
2,628.5 |
3,442.5 |
5,181.9 |
1,448.6 |
2,507.2 |
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 | | 28,217.8 |
28,765.8 |
29,421.4 |
29,976.2 |
31,384.6 |
32,371.6 |
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 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|