|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.5% |
0.5% |
0.5% |
0.6% |
0.6% |
0.6% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 99 |
99 |
99 |
98 |
96 |
96 |
25 |
25 |
|
 | Credit rating | | AA |
AA |
AAA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 593.4 |
704.1 |
777.7 |
799.7 |
842.9 |
954.6 |
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 | | -8.8 |
-8.3 |
-8.8 |
-10.9 |
-17.4 |
-18.7 |
0.0 |
0.0 |
|
 | EBITDA | | -8.8 |
-8.3 |
-8.8 |
-10.9 |
-17.4 |
-18.7 |
0.0 |
0.0 |
|
 | EBIT | | -8.8 |
-8.3 |
-8.8 |
-10.9 |
-17.4 |
-18.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 964.9 |
951.3 |
910.9 |
917.2 |
794.1 |
1,156.3 |
0.0 |
0.0 |
|
 | Net earnings | | 964.9 |
951.3 |
910.9 |
917.2 |
794.1 |
1,154.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 965 |
951 |
911 |
917 |
794 |
1,156 |
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 | | 5,498 |
6,341 |
7,142 |
7,946 |
8,625 |
9,662 |
2,254 |
2,254 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,506 |
6,349 |
7,152 |
7,955 |
8,635 |
9,673 |
2,254 |
2,254 |
|
|
 | Net Debt | | -1,088 |
-1,631 |
-1,511 |
-1,563 |
-1,591 |
-1,742 |
-2,254 |
-2,254 |
|
|
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 | | -8.8 |
-8.3 |
-8.8 |
-10.9 |
-17.4 |
-18.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -9.4% |
5.7% |
-6.1% |
-24.8% |
-59.7% |
-7.2% |
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) | | 5,506 |
6,349 |
7,152 |
7,955 |
8,635 |
9,673 |
2,254 |
2,254 |
|
 | Balance sheet change% | | 18.5% |
15.3% |
12.6% |
11.2% |
8.5% |
12.0% |
-76.7% |
0.0% |
|
 | Added value | | -8.8 |
-8.3 |
-8.8 |
-10.9 |
-17.4 |
-18.7 |
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 % | | 19.0% |
16.0% |
13.5% |
12.8% |
10.2% |
12.6% |
0.0% |
0.0% |
|
 | ROI % | | 19.0% |
16.1% |
13.6% |
12.8% |
10.3% |
12.6% |
0.0% |
0.0% |
|
 | ROE % | | 19.0% |
16.1% |
13.5% |
12.2% |
9.6% |
12.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.9% |
99.9% |
99.9% |
99.9% |
99.9% |
99.9% |
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, % | | 12,425.0% |
19,765.3% |
17,262.5% |
14,315.5% |
9,122.3% |
9,318.6% |
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 | | 136.0 |
203.9 |
143.1 |
167.3 |
169.9 |
167.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 136.0 |
203.9 |
143.1 |
167.3 |
169.9 |
167.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,087.7 |
1,631.4 |
1,511.2 |
1,563.4 |
1,590.9 |
1,742.4 |
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 | | 1,079.7 |
1,623.4 |
1,500.6 |
578.4 |
651.5 |
731.2 |
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 |
|
|