|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.3% |
1.4% |
1.0% |
0.9% |
1.0% |
0.8% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 82 |
79 |
87 |
89 |
87 |
89 |
30 |
30 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 173.4 |
66.2 |
727.0 |
825.4 |
683.4 |
1,057.9 |
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 | | -130 |
-166 |
-176 |
-144 |
-192 |
-162 |
0.0 |
0.0 |
|
 | EBITDA | | -130 |
-166 |
-177 |
-144 |
-192 |
-162 |
0.0 |
0.0 |
|
 | EBIT | | -130 |
-166 |
-177 |
-144 |
-192 |
-162 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 547.5 |
463.6 |
2,671.0 |
896.2 |
633.6 |
2,675.5 |
0.0 |
0.0 |
|
 | Net earnings | | 518.2 |
366.7 |
2,158.1 |
749.6 |
629.8 |
2,100.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 548 |
464 |
2,671 |
896 |
634 |
2,675 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 11,293 |
11,580 |
12,338 |
10,861 |
11,491 |
13,301 |
10,487 |
10,487 |
|
 | Interest-bearing liabilities | | 483 |
531 |
1,210 |
631 |
572 |
761 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 11,833 |
12,202 |
14,092 |
11,629 |
12,349 |
14,633 |
10,487 |
10,487 |
|
|
 | Net Debt | | -8,747 |
-8,918 |
-9,862 |
-8,777 |
-9,388 |
-11,605 |
-10,487 |
-10,487 |
|
|
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 | | -130 |
-166 |
-176 |
-144 |
-192 |
-162 |
0.0 |
0.0 |
|
 | Gross profit growth | | -27.5% |
-28.0% |
-6.1% |
18.4% |
-33.2% |
15.5% |
0.0% |
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) | | 11,833 |
12,202 |
14,092 |
11,629 |
12,349 |
14,633 |
10,487 |
10,487 |
|
 | Balance sheet change% | | 6.1% |
3.1% |
15.5% |
-17.5% |
6.2% |
18.5% |
-28.3% |
0.0% |
|
 | Added value | | -129.8 |
-166.0 |
-177.1 |
-143.9 |
-191.6 |
-161.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
-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 (%) | | 100.0% |
100.0% |
100.5% |
100.0% |
100.0% |
100.0% |
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 % | | 11.5% |
11.0% |
20.6% |
15.9% |
9.4% |
21.2% |
0.0% |
0.0% |
|
 | ROI % | | 11.6% |
11.0% |
21.1% |
16.2% |
9.6% |
21.9% |
0.0% |
0.0% |
|
 | ROE % | | 4.7% |
3.2% |
18.0% |
6.5% |
5.6% |
16.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 95.4% |
94.9% |
87.6% |
93.4% |
93.1% |
90.9% |
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, % | | 6,741.5% |
5,371.7% |
5,568.4% |
6,101.2% |
4,898.7% |
7,166.4% |
0.0% |
0.0% |
|
 | Gearing % | | 4.3% |
4.6% |
9.8% |
5.8% |
5.0% |
5.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 238.7% |
168.7% |
4.0% |
124.3% |
82.6% |
28.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 17.3 |
15.2 |
6.3 |
14.4 |
11.6 |
9.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 17.3 |
15.2 |
6.3 |
14.4 |
11.6 |
9.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 9,229.9 |
9,449.8 |
11,072.4 |
9,407.8 |
9,959.9 |
12,366.1 |
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 |
50.4 |
59.6 |
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 | | -283.0 |
-497.3 |
-1,418.0 |
-592.3 |
-533.7 |
-1,080.9 |
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 |
|
|