|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.0% |
3.0% |
|
| Bankruptcy risk | | 2.7% |
1.9% |
3.4% |
1.8% |
5.1% |
5.6% |
8.6% |
8.5% |
|
| Credit score (0-100) | | 62 |
71 |
54 |
70 |
42 |
40 |
7 |
8 |
|
| Credit rating | | BB |
BBB |
BB |
BBB |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.7 |
0.0 |
2.9 |
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 | | 5,981 |
5,567 |
5,580 |
5,718 |
4,339 |
4,709 |
0.0 |
0.0 |
|
| EBITDA | | 2,010 |
1,704 |
2,133 |
2,015 |
-171 |
-221 |
0.0 |
0.0 |
|
| EBIT | | 1,689 |
1,131 |
1,726 |
1,652 |
-537 |
-599 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,838.8 |
1,108.2 |
1,786.0 |
1,763.7 |
-323.1 |
-514.4 |
0.0 |
0.0 |
|
| Net earnings | | 1,432.6 |
919.0 |
1,392.3 |
1,375.5 |
-252.1 |
-401.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,839 |
1,108 |
1,786 |
1,764 |
-323 |
-514 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 893 |
1,427 |
1,020 |
657 |
416 |
690 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,941 |
1,460 |
1,953 |
2,528 |
1,876 |
1,475 |
975 |
975 |
|
| Interest-bearing liabilities | | 4,374 |
5,625 |
5,583 |
7,037 |
5,149 |
4,414 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,077 |
11,172 |
13,689 |
15,702 |
22,160 |
22,130 |
975 |
975 |
|
|
| Net Debt | | 3,632 |
5,507 |
5,333 |
6,483 |
5,093 |
4,335 |
-894 |
-894 |
|
|
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 | | 5,981 |
5,567 |
5,580 |
5,718 |
4,339 |
4,709 |
0.0 |
0.0 |
|
| Gross profit growth | | 12.8% |
-6.9% |
0.2% |
2.5% |
-24.1% |
8.5% |
-100.0% |
0.0% |
|
| Employees | | 10 |
10 |
9 |
9 |
0 |
13 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-10.0% |
0.0% |
-100.0% |
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) | | 11,077 |
11,172 |
13,689 |
15,702 |
22,160 |
22,130 |
975 |
975 |
|
| Balance sheet change% | | 14.6% |
0.9% |
22.5% |
14.7% |
41.1% |
-0.1% |
-95.6% |
0.0% |
|
| Added value | | 1,688.6 |
1,130.6 |
1,726.1 |
1,651.8 |
-536.6 |
-599.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -107 |
-39 |
-814 |
-726 |
-516 |
-114 |
-690 |
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 |
-1.0 |
-2.0 |
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 (%) | | 28.2% |
20.3% |
30.9% |
28.9% |
-12.4% |
-12.7% |
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 % | | 19.5% |
11.9% |
16.2% |
13.6% |
0.2% |
-0.4% |
0.0% |
0.0% |
|
| ROI % | | 31.3% |
19.0% |
26.4% |
17.3% |
0.2% |
-0.7% |
0.0% |
0.0% |
|
| ROE % | | 83.0% |
54.0% |
81.6% |
61.4% |
-11.4% |
-24.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 17.5% |
13.1% |
14.3% |
16.1% |
8.5% |
6.7% |
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, % | | 180.7% |
323.2% |
250.0% |
321.8% |
-2,973.8% |
-1,963.9% |
0.0% |
0.0% |
|
| Gearing % | | 225.3% |
385.2% |
285.9% |
278.4% |
274.5% |
299.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.0% |
4.3% |
4.1% |
3.6% |
5.8% |
8.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.3 |
0.1 |
0.2 |
0.2 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.0 |
1.9 |
1.9 |
1.6 |
1.4 |
1.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 741.4 |
118.4 |
249.6 |
554.5 |
56.4 |
79.7 |
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 | | 4,437.9 |
4,055.3 |
5,204.4 |
4,910.8 |
5,495.7 |
6,196.5 |
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 | | 169 |
113 |
192 |
184 |
0 |
-46 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 201 |
170 |
237 |
224 |
0 |
-17 |
0 |
0 |
|
| EBIT / employee | | 169 |
113 |
192 |
184 |
0 |
-46 |
0 |
0 |
|
| Net earnings / employee | | 143 |
92 |
155 |
153 |
0 |
-31 |
0 |
0 |
|
|