|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 0.8% |
0.8% |
1.1% |
1.1% |
0.9% |
2.1% |
4.5% |
4.4% |
|
| Credit score (0-100) | | 92 |
93 |
84 |
83 |
88 |
62 |
20 |
20 |
|
| Credit rating | | A |
A |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 667.3 |
696.3 |
251.2 |
217.2 |
277.5 |
0.2 |
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 | | 1,699 |
1,791 |
1,319 |
1,474 |
1,896 |
1,175 |
0.0 |
0.0 |
|
| EBITDA | | 1,699 |
1,791 |
1,319 |
1,474 |
1,896 |
1,175 |
0.0 |
0.0 |
|
| EBIT | | 581 |
673 |
205 |
361 |
783 |
59.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 550.3 |
643.7 |
157.7 |
336.6 |
759.1 |
67.3 |
0.0 |
0.0 |
|
| Net earnings | | 550.3 |
643.7 |
157.7 |
336.6 |
759.1 |
67.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 550 |
644 |
158 |
337 |
759 |
67.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 6,462 |
5,346 |
4,211 |
3,097 |
1,984 |
873 |
0.0 |
0.0 |
|
| Shareholders equity total | | 7,060 |
6,814 |
5,217 |
4,186 |
3,151 |
1,935 |
1,935 |
1,935 |
|
| Interest-bearing liabilities | | 905 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 8,149 |
6,998 |
5,398 |
4,376 |
3,336 |
2,155 |
1,935 |
1,935 |
|
|
| Net Debt | | -215 |
-1,031 |
-679 |
-697 |
-854 |
-434 |
-1,935 |
-1,935 |
|
|
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 | | 1,699 |
1,791 |
1,319 |
1,474 |
1,896 |
1,175 |
0.0 |
0.0 |
|
| Gross profit growth | | 2.9% |
5.4% |
-26.4% |
11.8% |
28.6% |
-38.0% |
-100.0% |
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) | | 8,149 |
6,998 |
5,398 |
4,376 |
3,336 |
2,155 |
1,935 |
1,935 |
|
| Balance sheet change% | | -12.5% |
-14.1% |
-22.9% |
-18.9% |
-23.8% |
-35.4% |
-10.2% |
0.0% |
|
| Added value | | 1,698.7 |
1,791.0 |
1,318.6 |
1,473.8 |
1,895.7 |
1,175.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -2,212 |
-2,234 |
-2,249 |
-2,228 |
-2,226 |
-2,227 |
-873 |
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 (%) | | 34.2% |
37.6% |
15.6% |
24.5% |
41.3% |
5.1% |
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 % | | 6.9% |
8.9% |
3.3% |
7.4% |
20.3% |
2.9% |
0.0% |
0.0% |
|
| ROI % | | 7.0% |
9.0% |
3.3% |
7.5% |
20.6% |
3.0% |
0.0% |
0.0% |
|
| ROE % | | 7.7% |
9.3% |
2.6% |
7.2% |
20.7% |
2.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 86.6% |
97.4% |
96.6% |
95.7% |
94.5% |
89.8% |
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, % | | -12.6% |
-57.5% |
-51.5% |
-47.3% |
-45.1% |
-36.9% |
0.0% |
0.0% |
|
| Gearing % | | 12.8% |
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 % | | 4.0% |
7.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
28.2 |
21.0 |
19.7 |
22.5 |
13.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
28.2 |
21.0 |
19.7 |
22.5 |
13.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,119.5 |
1,030.6 |
678.6 |
696.6 |
854.4 |
433.8 |
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 | | 721.0 |
1,591.5 |
1,129.2 |
1,213.2 |
1,290.4 |
1,185.5 |
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 |
|
|