|
1000.0
| Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 0.5% |
0.5% |
0.7% |
0.5% |
0.5% |
0.5% |
7.9% |
7.8% |
|
| Credit score (0-100) | | 99 |
99 |
94 |
99 |
98 |
99 |
9 |
9 |
|
| Credit rating | | AA |
AA |
A |
AA |
AA |
AA |
B |
B |
|
| Credit limit (kDKK) | | 1,894.2 |
1,968.3 |
1,670.5 |
1,940.6 |
2,241.4 |
2,369.2 |
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 | | 16,301 |
14,532 |
13,443 |
15,137 |
16,473 |
17,748 |
0.0 |
0.0 |
|
| EBITDA | | 7,359 |
6,278 |
4,586 |
6,189 |
7,940 |
8,048 |
0.0 |
0.0 |
|
| EBIT | | 3,817 |
2,439 |
665 |
2,167 |
3,837 |
3,222 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,052.4 |
1,756.6 |
157.9 |
1,613.2 |
3,099.7 |
1,828.3 |
0.0 |
0.0 |
|
| Net earnings | | 2,379.5 |
1,365.7 |
119.7 |
1,256.3 |
2,409.1 |
1,403.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,052 |
1,757 |
158 |
1,613 |
3,100 |
1,828 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 40,683 |
39,993 |
42,384 |
39,563 |
42,624 |
49,882 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13,399 |
14,165 |
14,285 |
15,541 |
17,750 |
18,853 |
18,053 |
18,053 |
|
| Interest-bearing liabilities | | 7,300 |
6,950 |
7,625 |
20,985 |
22,655 |
28,151 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 46,823 |
47,675 |
48,127 |
44,324 |
48,717 |
55,567 |
18,053 |
18,053 |
|
|
| Net Debt | | 5,721 |
3,346 |
5,854 |
20,985 |
22,655 |
28,151 |
-18,053 |
-18,053 |
|
|
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 | | 16,301 |
14,532 |
13,443 |
15,137 |
16,473 |
17,748 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.8% |
-10.9% |
-7.5% |
12.6% |
8.8% |
7.7% |
-100.0% |
0.0% |
|
| Employees | | 19 |
18 |
18 |
18 |
16 |
17 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-5.3% |
0.0% |
0.0% |
-11.1% |
6.3% |
-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) | | 46,823 |
47,675 |
48,127 |
44,324 |
48,717 |
55,567 |
18,053 |
18,053 |
|
| Balance sheet change% | | 10.2% |
1.8% |
0.9% |
-7.9% |
9.9% |
14.1% |
-67.5% |
0.0% |
|
| Added value | | 7,359.0 |
6,277.7 |
4,585.5 |
6,188.5 |
7,858.9 |
8,047.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,616 |
-4,529 |
-1,530 |
-6,842 |
-1,042 |
2,433 |
-49,882 |
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 (%) | | 23.4% |
16.8% |
4.9% |
14.3% |
23.3% |
18.2% |
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 % | | 8.6% |
5.2% |
1.4% |
4.7% |
8.3% |
6.3% |
0.0% |
0.0% |
|
| ROI % | | 9.3% |
5.7% |
1.6% |
5.0% |
8.9% |
6.7% |
0.0% |
0.0% |
|
| ROE % | | 19.0% |
9.9% |
0.8% |
8.4% |
14.5% |
7.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 28.6% |
29.7% |
29.7% |
35.1% |
36.4% |
33.9% |
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, % | | 77.7% |
53.3% |
127.7% |
339.1% |
285.3% |
349.8% |
0.0% |
0.0% |
|
| Gearing % | | 54.5% |
49.1% |
53.4% |
135.0% |
127.6% |
149.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.9% |
10.1% |
7.3% |
4.0% |
3.4% |
5.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.6 |
0.4 |
0.4 |
0.4 |
0.4 |
0.0 |
0.0 |
|
| Current Ratio | | 0.6 |
0.6 |
0.5 |
0.5 |
0.5 |
0.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,579.4 |
3,603.7 |
1,771.4 |
0.0 |
0.0 |
0.0 |
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 | | -4,024.4 |
-4,189.0 |
-5,165.9 |
-5,491.1 |
-5,012.2 |
-4,663.9 |
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 | | 387 |
349 |
255 |
344 |
491 |
473 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 387 |
349 |
255 |
344 |
496 |
473 |
0 |
0 |
|
| EBIT / employee | | 201 |
136 |
37 |
120 |
240 |
190 |
0 |
0 |
|
| Net earnings / employee | | 125 |
76 |
7 |
70 |
151 |
83 |
0 |
0 |
|
|