|
1000.0
 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 1.6% |
3.4% |
3.2% |
3.3% |
1.4% |
1.2% |
7.3% |
7.1% |
|
 | Credit score (0-100) | | 76 |
55 |
55 |
53 |
77 |
81 |
33 |
34 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
A |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 23.6 |
0.0 |
0.0 |
0.0 |
137.0 |
755.6 |
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 | | 23,151 |
27,154 |
29,128 |
31,797 |
38,428 |
37,907 |
0.0 |
0.0 |
|
 | EBITDA | | 6,965 |
1,984 |
3,339 |
5,083 |
11,705 |
12,421 |
0.0 |
0.0 |
|
 | EBIT | | 2,766 |
1,984 |
3,339 |
5,083 |
5,632 |
5,752 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,671.1 |
1,354.0 |
2,428.0 |
3,924.0 |
5,205.0 |
5,421.0 |
0.0 |
0.0 |
|
 | Net earnings | | 2,130.2 |
1,354.0 |
2,428.0 |
3,924.0 |
4,063.7 |
4,218.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,671 |
1,984 |
3,339 |
5,083 |
5,205 |
5,421 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 20,740 |
0.0 |
0.0 |
0.0 |
26,023 |
28,069 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,237 |
10,492 |
12,245 |
14,969 |
15,532 |
15,751 |
8,862 |
8,862 |
|
 | Interest-bearing liabilities | | 1,624 |
0.0 |
0.0 |
0.0 |
11,795 |
5,447 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 37,948 |
40,138 |
41,443 |
42,660 |
52,631 |
47,723 |
8,862 |
8,862 |
|
|
 | Net Debt | | -895 |
0.0 |
0.0 |
0.0 |
9,123 |
1,663 |
-8,862 |
-8,862 |
|
|
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 | | 23,151 |
27,154 |
29,128 |
31,797 |
38,428 |
37,907 |
0.0 |
0.0 |
|
 | Gross profit growth | | 60.4% |
17.3% |
7.3% |
9.2% |
20.9% |
-1.4% |
-100.0% |
0.0% |
|
 | Employees | | 27 |
34 |
32 |
31 |
34 |
34 |
0 |
0 |
|
 | Employee growth % | | 42.1% |
25.9% |
-5.9% |
-3.1% |
9.7% |
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) | | 37,948 |
40,138 |
41,443 |
42,660 |
52,631 |
47,723 |
8,862 |
8,862 |
|
 | Balance sheet change% | | 47.3% |
5.8% |
3.3% |
2.9% |
23.4% |
-9.3% |
-81.4% |
0.0% |
|
 | Added value | | 6,964.7 |
1,984.0 |
3,339.0 |
5,083.0 |
5,632.0 |
12,421.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,416 |
-20,740 |
0 |
0 |
19,949 |
-4,623 |
-28,069 |
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 (%) | | 11.9% |
7.3% |
11.5% |
16.0% |
14.7% |
15.2% |
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 % | | 9.4% |
5.1% |
8.2% |
12.1% |
12.0% |
11.9% |
0.0% |
0.0% |
|
 | ROI % | | 14.4% |
6.1% |
8.2% |
12.1% |
13.5% |
14.7% |
0.0% |
0.0% |
|
 | ROE % | | 22.8% |
13.1% |
21.4% |
28.8% |
26.6% |
27.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 27.6% |
100.0% |
100.0% |
100.0% |
29.5% |
33.0% |
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, % | | -12.9% |
0.0% |
0.0% |
0.0% |
77.9% |
13.4% |
0.0% |
0.0% |
|
 | Gearing % | | 15.9% |
0.0% |
0.0% |
0.0% |
75.9% |
34.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 34.2% |
0.0% |
0.0% |
0.0% |
8.9% |
6.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.1 |
0.0 |
0.0 |
0.0 |
1.2 |
1.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.1 |
0.0 |
0.0 |
0.0 |
1.2 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,518.8 |
0.0 |
0.0 |
0.0 |
2,672.5 |
3,783.4 |
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 | | -1,366.5 |
0.0 |
0.0 |
0.0 |
1,576.2 |
1,995.0 |
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 | | 258 |
58 |
104 |
164 |
166 |
365 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 258 |
58 |
104 |
164 |
344 |
365 |
0 |
0 |
|
 | EBIT / employee | | 102 |
58 |
104 |
164 |
166 |
169 |
0 |
0 |
|
 | Net earnings / employee | | 79 |
40 |
76 |
127 |
120 |
124 |
0 |
0 |
|
|