|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.6% |
0.5% |
0.5% |
0.6% |
0.6% |
0.5% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 98 |
99 |
99 |
96 |
97 |
98 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 1,240.1 |
1,460.0 |
1,748.6 |
2,000.7 |
1,971.8 |
1,956.9 |
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 | | -2.6 |
-2.5 |
-2.5 |
-5.2 |
-7.1 |
-15.0 |
0.0 |
0.0 |
|
 | EBITDA | | -2.6 |
-2.5 |
-2.5 |
-5.2 |
-7.1 |
-15.0 |
0.0 |
0.0 |
|
 | EBIT | | -2.6 |
-2.5 |
-2.5 |
-5.2 |
-7.1 |
-15.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,081.1 |
2,367.6 |
3,901.6 |
4,308.8 |
1,107.8 |
1,180.4 |
0.0 |
0.0 |
|
 | Net earnings | | 2,077.4 |
2,364.0 |
3,894.5 |
4,339.0 |
1,046.1 |
1,029.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,081 |
2,368 |
3,902 |
4,309 |
1,108 |
1,180 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 12,464 |
14,289 |
17,349 |
20,588 |
19,766 |
19,611 |
13,649 |
13,649 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 12,470 |
14,299 |
17,359 |
20,591 |
19,798 |
19,825 |
13,649 |
13,649 |
|
|
 | Net Debt | | -798 |
-1,247 |
-891 |
-1,100 |
-1,081 |
-521 |
-13,649 |
-13,649 |
|
|
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 | | -2.6 |
-2.5 |
-2.5 |
-5.2 |
-7.1 |
-15.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 78.2% |
3.1% |
0.0% |
-108.6% |
-35.9% |
-111.6% |
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) | | 12,470 |
14,299 |
17,359 |
20,591 |
19,798 |
19,825 |
13,649 |
13,649 |
|
 | Balance sheet change% | | 14.2% |
14.7% |
21.4% |
18.6% |
-3.9% |
0.1% |
-31.2% |
0.0% |
|
 | Added value | | -2.6 |
-2.5 |
-2.5 |
-5.2 |
-7.1 |
-15.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 17.8% |
17.7% |
24.7% |
23.6% |
5.5% |
6.0% |
0.0% |
0.0% |
|
 | ROI % | | 17.8% |
17.7% |
24.7% |
23.6% |
5.5% |
6.0% |
0.0% |
0.0% |
|
 | ROE % | | 17.8% |
17.7% |
24.6% |
22.9% |
5.2% |
5.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.9% |
99.9% |
100.0% |
99.8% |
98.9% |
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, % | | 30,910.8% |
49,870.9% |
35,632.3% |
21,100.7% |
15,256.7% |
3,474.2% |
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 | | 219.7 |
189.3 |
158.3 |
664.9 |
90.8 |
6.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 219.7 |
189.3 |
158.3 |
664.9 |
90.8 |
6.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 797.8 |
1,246.8 |
890.8 |
1,100.2 |
1,080.8 |
520.7 |
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 | | 1,410.5 |
1,881.1 |
1,551.6 |
1,828.4 |
2,826.2 |
1,133.4 |
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 |
|
|