|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 2.3% |
2.1% |
3.3% |
1.8% |
1.4% |
1.6% |
12.4% |
12.2% |
|
| Credit score (0-100) | | 66 |
68 |
55 |
69 |
78 |
75 |
4 |
4 |
|
| Credit rating | | BBB |
BBB |
BB |
BBB |
BBB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.1 |
0.0 |
0.9 |
21.5 |
6.8 |
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 | | 1,827 |
1,885 |
1,721 |
1,747 |
2,492 |
2,328 |
0.0 |
0.0 |
|
| EBITDA | | 113 |
190 |
83.8 |
429 |
658 |
395 |
0.0 |
0.0 |
|
| EBIT | | 113 |
190 |
83.8 |
429 |
658 |
395 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 109.0 |
184.6 |
79.4 |
418.7 |
649.8 |
390.8 |
0.0 |
0.0 |
|
| Net earnings | | 83.4 |
142.0 |
60.2 |
324.7 |
500.5 |
302.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 109 |
185 |
79.4 |
419 |
650 |
391 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 9.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 867 |
955 |
960 |
1,229 |
1,672 |
1,915 |
1,354 |
1,354 |
|
| Interest-bearing liabilities | | 13.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,641 |
1,742 |
2,096 |
2,034 |
2,717 |
2,767 |
1,354 |
1,354 |
|
|
| Net Debt | | -0.6 |
-139 |
-279 |
-196 |
-395 |
-298 |
-1,354 |
-1,354 |
|
|
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 | | 1,827 |
1,885 |
1,721 |
1,747 |
2,492 |
2,328 |
0.0 |
0.0 |
|
| Gross profit growth | | 5.5% |
3.1% |
-8.7% |
1.5% |
42.6% |
-6.6% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
4 |
3 |
5 |
4 |
0 |
0 |
|
| Employee growth % | | 33.3% |
0.0% |
0.0% |
-25.0% |
66.7% |
-20.0% |
-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) | | 1,641 |
1,742 |
2,096 |
2,034 |
2,717 |
2,767 |
1,354 |
1,354 |
|
| Balance sheet change% | | 5.5% |
6.1% |
20.3% |
-3.0% |
33.6% |
1.9% |
-51.1% |
0.0% |
|
| Added value | | 113.5 |
189.7 |
83.8 |
428.7 |
657.8 |
394.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -16 |
-9 |
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 (%) | | 6.2% |
10.1% |
4.9% |
24.5% |
26.4% |
16.9% |
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 % | | 7.1% |
11.2% |
4.4% |
20.8% |
27.7% |
14.4% |
0.0% |
0.0% |
|
| ROI % | | 13.2% |
20.7% |
8.7% |
39.2% |
45.4% |
22.0% |
0.0% |
0.0% |
|
| ROE % | | 9.8% |
15.6% |
6.3% |
29.7% |
34.5% |
16.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 52.9% |
54.9% |
45.8% |
60.4% |
61.5% |
69.2% |
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, % | | -0.5% |
-73.0% |
-332.6% |
-45.8% |
-60.1% |
-75.6% |
0.0% |
0.0% |
|
| Gearing % | | 1.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 69.3% |
78.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
0.7 |
0.8 |
1.0 |
1.0 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
2.2 |
1.8 |
2.5 |
2.6 |
3.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 13.7 |
138.6 |
278.7 |
196.4 |
395.3 |
298.4 |
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 | | 857.3 |
954.5 |
959.4 |
1,227.6 |
1,670.9 |
1,914.3 |
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 | | 28 |
47 |
21 |
143 |
132 |
99 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 28 |
47 |
21 |
143 |
132 |
99 |
0 |
0 |
|
| EBIT / employee | | 28 |
47 |
21 |
143 |
132 |
99 |
0 |
0 |
|
| Net earnings / employee | | 21 |
36 |
15 |
108 |
100 |
76 |
0 |
0 |
|
|