|
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% |
0.8% |
0.8% |
1.0% |
0.8% |
1.0% |
8.2% |
8.1% |
|
 | Credit score (0-100) | | 92 |
92 |
92 |
86 |
90 |
86 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 646.8 |
709.5 |
884.2 |
677.0 |
975.1 |
768.0 |
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 | | 54.3 |
110 |
134 |
144 |
154 |
149 |
0.0 |
0.0 |
|
 | EBITDA | | 54.3 |
110 |
134 |
144 |
154 |
149 |
0.0 |
0.0 |
|
 | EBIT | | 54.3 |
110 |
134 |
144 |
154 |
149 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,531.1 |
798.8 |
1,962.0 |
689.8 |
1,728.6 |
553.3 |
0.0 |
0.0 |
|
 | Net earnings | | 1,500.9 |
748.5 |
1,902.5 |
620.9 |
1,639.8 |
452.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,531 |
799 |
1,962 |
690 |
1,729 |
553 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,565 |
2,654 |
3,241 |
3,241 |
3,241 |
3,241 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 7,795 |
8,435 |
10,227 |
10,735 |
12,261 |
12,595 |
11,702 |
11,702 |
|
 | Interest-bearing liabilities | | 928 |
882 |
835 |
1.8 |
14.6 |
1.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,781 |
9,494 |
11,734 |
10,980 |
12,859 |
12,745 |
11,702 |
11,702 |
|
|
 | Net Debt | | 585 |
799 |
689 |
-114 |
-109 |
-38.6 |
-11,702 |
-11,702 |
|
|
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 | | 54.3 |
110 |
134 |
144 |
154 |
149 |
0.0 |
0.0 |
|
 | Gross profit growth | | -10.1% |
101.9% |
22.4% |
6.9% |
7.1% |
-3.3% |
-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) | | 9,781 |
9,494 |
11,734 |
10,980 |
12,859 |
12,745 |
11,702 |
11,702 |
|
 | Balance sheet change% | | 32.0% |
-2.9% |
23.6% |
-6.4% |
17.1% |
-0.9% |
-8.2% |
0.0% |
|
 | Added value | | 54.3 |
109.7 |
134.3 |
143.5 |
153.7 |
148.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 725 |
88 |
588 |
0 |
0 |
0 |
-3,241 |
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 % | | 18.3% |
8.7% |
18.8% |
6.3% |
14.5% |
4.4% |
0.0% |
0.0% |
|
 | ROI % | | 19.5% |
9.3% |
19.6% |
6.6% |
15.0% |
4.5% |
0.0% |
0.0% |
|
 | ROE % | | 21.1% |
9.2% |
20.4% |
5.9% |
14.3% |
3.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 79.7% |
88.9% |
87.2% |
97.8% |
95.3% |
98.8% |
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, % | | 1,077.4% |
728.2% |
512.9% |
-79.5% |
-70.7% |
-26.0% |
0.0% |
0.0% |
|
 | Gearing % | | 11.9% |
10.5% |
8.2% |
0.0% |
0.1% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.0% |
4.0% |
4.0% |
7.0% |
10.8% |
137.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 5.5 |
42.4 |
34.5 |
85.7 |
28.7 |
21.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 5.5 |
39.7 |
34.5 |
85.7 |
28.7 |
21.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 342.2 |
83.2 |
146.5 |
115.8 |
123.2 |
40.6 |
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 | | 3,630.4 |
4,625.8 |
5,055.0 |
5,685.6 |
6,087.4 |
1,634.7 |
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 |
|
|