|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.7% |
0.7% |
0.6% |
0.7% |
1.0% |
0.6% |
8.0% |
8.0% |
|
 | Credit score (0-100) | | 95 |
96 |
96 |
95 |
85 |
95 |
31 |
31 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 517.2 |
572.3 |
703.3 |
699.3 |
1,039.9 |
1,816.4 |
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 | | 28.7 |
35.8 |
35.5 |
17.1 |
389 |
-56.5 |
0.0 |
0.0 |
|
 | EBITDA | | 28.7 |
35.8 |
35.5 |
17.1 |
389 |
-56.5 |
0.0 |
0.0 |
|
 | EBIT | | 18.7 |
25.8 |
25.5 |
7.1 |
389 |
-56.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 811.6 |
1,153.0 |
1,643.0 |
1,573.4 |
14,920.9 |
1,455.7 |
0.0 |
0.0 |
|
 | Net earnings | | 775.8 |
1,140.4 |
1,630.5 |
1,564.8 |
14,830.6 |
1,153.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 812 |
1,153 |
1,643 |
1,573 |
14,921 |
1,456 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,107 |
1,097 |
1,087 |
1,077 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,679 |
6,070 |
7,185 |
7,450 |
20,281 |
19,134 |
16,206 |
16,206 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,738 |
6,125 |
7,233 |
7,490 |
20,391 |
19,539 |
16,206 |
16,206 |
|
|
 | Net Debt | | -113 |
-124 |
-373 |
-59.2 |
-18,387 |
-16,966 |
-16,206 |
-16,206 |
|
|
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 | | 28.7 |
35.8 |
35.5 |
17.1 |
389 |
-56.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 154.8% |
24.5% |
-0.7% |
-51.9% |
2,179.1% |
0.0% |
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) | | 5,738 |
6,125 |
7,233 |
7,490 |
20,391 |
19,539 |
16,206 |
16,206 |
|
 | Balance sheet change% | | 1.1% |
6.7% |
18.1% |
3.6% |
172.2% |
-4.2% |
-17.1% |
0.0% |
|
 | Added value | | 28.7 |
35.8 |
35.5 |
17.1 |
399.5 |
-56.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -20 |
-20 |
-20 |
-20 |
-1,077 |
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 |
-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 (%) | | 65.2% |
72.0% |
71.9% |
41.5% |
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 % | | 14.2% |
19.5% |
24.6% |
21.4% |
107.4% |
7.3% |
0.0% |
0.0% |
|
 | ROI % | | 14.4% |
19.6% |
24.8% |
21.5% |
107.9% |
7.4% |
0.0% |
0.0% |
|
 | ROE % | | 13.7% |
19.4% |
24.6% |
21.4% |
107.0% |
5.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.0% |
99.1% |
99.3% |
99.5% |
99.5% |
97.9% |
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, % | | -393.7% |
-345.6% |
-1,049.6% |
-346.3% |
-4,720.6% |
30,002.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 26.1 |
15.1 |
23.1 |
21.1 |
174.1 |
45.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 26.1 |
15.1 |
23.1 |
21.1 |
174.1 |
45.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 113.1 |
123.6 |
372.9 |
59.2 |
18,386.6 |
16,965.5 |
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 | | 1,482.0 |
776.3 |
1,055.3 |
814.4 |
3,311.6 |
1,138.5 |
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 |
|
|