|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.8% |
1.0% |
0.9% |
1.1% |
1.8% |
1.9% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 93 |
87 |
90 |
83 |
71 |
69 |
30 |
30 |
|
 | Credit rating | | AA |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 620.7 |
448.9 |
671.5 |
334.1 |
4.1 |
3.2 |
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 | | 785 |
713 |
1,021 |
687 |
667 |
-122 |
0.0 |
0.0 |
|
 | EBITDA | | 785 |
713 |
1,021 |
687 |
667 |
-122 |
0.0 |
0.0 |
|
 | EBIT | | 640 |
571 |
809 |
475 |
441 |
-122 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 673.8 |
672.0 |
921.2 |
580.8 |
859.3 |
284.7 |
0.0 |
0.0 |
|
 | Net earnings | | 530.1 |
522.3 |
718.5 |
453.0 |
376.3 |
284.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 674 |
672 |
921 |
581 |
859 |
285 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,207 |
3,066 |
2,854 |
2,642 |
2,416 |
2,416 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,292 |
6,995 |
7,714 |
8,167 |
8,543 |
8,827 |
7,577 |
7,577 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,531 |
7,051 |
7,792 |
8,245 |
8,634 |
9,319 |
7,577 |
7,577 |
|
|
 | Net Debt | | -1,084 |
-1,789 |
-701 |
-1,382 |
-303 |
-846 |
-7,577 |
-7,577 |
|
|
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 | | 785 |
713 |
1,021 |
687 |
667 |
-122 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.2% |
-9.2% |
43.3% |
-32.8% |
-2.9% |
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) | | 6,531 |
7,051 |
7,792 |
8,245 |
8,634 |
9,319 |
7,577 |
7,577 |
|
 | Balance sheet change% | | 8.1% |
8.0% |
10.5% |
5.8% |
4.7% |
7.9% |
-18.7% |
0.0% |
|
 | Added value | | 784.8 |
712.7 |
1,021.2 |
686.5 |
652.8 |
-122.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -291 |
-283 |
-424 |
-424 |
-451 |
0 |
-2,416 |
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 (%) | | 81.5% |
80.2% |
79.2% |
69.1% |
66.1% |
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 % | | 11.0% |
9.9% |
12.7% |
7.8% |
10.2% |
3.3% |
0.0% |
0.0% |
|
 | ROI % | | 11.4% |
10.1% |
12.8% |
7.9% |
10.3% |
3.4% |
0.0% |
0.0% |
|
 | ROE % | | 8.8% |
7.9% |
9.8% |
5.7% |
4.5% |
3.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 96.3% |
99.2% |
99.0% |
99.1% |
98.9% |
99.4% |
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, % | | -138.1% |
-251.0% |
-68.6% |
-201.3% |
-45.4% |
693.1% |
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 | | 13.8 |
70.8 |
63.0 |
71.6 |
68.4 |
123.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 13.8 |
70.8 |
63.0 |
71.6 |
68.4 |
14.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,083.9 |
1,789.2 |
700.6 |
1,381.7 |
302.7 |
845.9 |
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 | | 2,851.9 |
3,929.0 |
4,859.5 |
5,524.4 |
6,126.4 |
6,411.1 |
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 |
|
|