|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
9.9% |
9.9% |
|
| Bankruptcy risk | | 3.4% |
2.0% |
1.4% |
1.5% |
1.4% |
16.0% |
12.2% |
12.1% |
|
| Credit score (0-100) | | 55 |
70 |
78 |
75 |
77 |
8 |
4 |
4 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
B |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.2 |
17.1 |
12.2 |
24.0 |
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 | | 1,776 |
1,907 |
2,468 |
2,796 |
2,696 |
339 |
0.0 |
0.0 |
|
| EBITDA | | 66.0 |
275 |
495 |
528 |
608 |
-454 |
0.0 |
0.0 |
|
| EBIT | | 51.0 |
255 |
480 |
518 |
597 |
-463 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 46.0 |
249.3 |
472.6 |
508.6 |
591.6 |
-463.7 |
0.0 |
0.0 |
|
| Net earnings | | 35.0 |
193.7 |
368.0 |
396.5 |
460.6 |
-362.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 46.0 |
249 |
473 |
509 |
592 |
-464 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 48.0 |
44.4 |
28.9 |
18.7 |
8.6 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 553 |
747 |
1,115 |
1,511 |
1,972 |
1,610 |
1,485 |
1,485 |
|
| Interest-bearing liabilities | | 1.0 |
84.1 |
296 |
247 |
128 |
0.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,162 |
1,546 |
2,412 |
2,607 |
2,807 |
1,640 |
1,485 |
1,485 |
|
|
| Net Debt | | -425 |
-190 |
-449 |
-548 |
-1,252 |
-1,479 |
-1,485 |
-1,485 |
|
|
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 | | 1,776 |
1,907 |
2,468 |
2,796 |
2,696 |
339 |
0.0 |
0.0 |
|
| Gross profit growth | | 21.8% |
7.4% |
29.5% |
13.3% |
-3.6% |
-87.4% |
-100.0% |
0.0% |
|
| Employees | | 7 |
5 |
6 |
7 |
6 |
2 |
0 |
0 |
|
| Employee growth % | | -99.9% |
-28.6% |
20.0% |
16.7% |
-14.3% |
-66.7% |
-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) | | 1,162 |
1,546 |
2,412 |
2,607 |
2,807 |
1,640 |
1,485 |
1,485 |
|
| Balance sheet change% | | -11.4% |
33.1% |
56.0% |
8.1% |
7.7% |
-41.6% |
-9.5% |
0.0% |
|
| Added value | | 66.0 |
274.8 |
495.2 |
527.9 |
607.6 |
-454.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 3 |
-23 |
-31 |
-20 |
-20 |
-17 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
-1.0 |
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 (%) | | 2.9% |
13.4% |
19.4% |
18.5% |
22.2% |
-136.4% |
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 % | | 4.2% |
18.9% |
24.2% |
20.6% |
22.1% |
-20.8% |
0.0% |
0.0% |
|
| ROI % | | 8.5% |
35.9% |
41.1% |
32.0% |
30.8% |
-24.8% |
0.0% |
0.0% |
|
| ROE % | | 6.5% |
29.8% |
39.5% |
30.2% |
26.4% |
-20.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 47.6% |
48.3% |
46.2% |
58.0% |
70.3% |
98.2% |
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, % | | -643.9% |
-69.3% |
-90.8% |
-103.7% |
-206.0% |
325.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.2% |
11.3% |
26.6% |
16.4% |
6.5% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 8.2% |
14.0% |
3.7% |
3.4% |
3.1% |
2.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
1.7 |
1.7 |
2.2 |
3.1 |
54.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
2.0 |
1.9 |
2.4 |
3.4 |
54.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 426.0 |
274.4 |
745.7 |
794.9 |
1,379.7 |
1,480.1 |
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 |
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 | | 505.0 |
740.6 |
1,138.7 |
1,501.5 |
1,972.8 |
1,610.0 |
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 | | 9 |
55 |
83 |
75 |
101 |
-227 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 9 |
55 |
83 |
75 |
101 |
-227 |
0 |
0 |
|
| EBIT / employee | | 7 |
51 |
80 |
74 |
100 |
-231 |
0 |
0 |
|
| Net earnings / employee | | 5 |
39 |
61 |
57 |
77 |
-181 |
0 |
0 |
|
|