|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
 | Bankruptcy risk | | 2.1% |
3.1% |
2.9% |
2.3% |
2.9% |
2.3% |
9.1% |
8.9% |
|
 | Credit score (0-100) | | 69 |
57 |
58 |
63 |
58 |
64 |
27 |
28 |
|
 | Credit rating | | A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.2 |
0.0 |
0.0 |
0.1 |
0.0 |
0.1 |
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 | | 1,752 |
1,064 |
1,286 |
1,670 |
1,864 |
1,589 |
0.0 |
0.0 |
|
 | EBITDA | | 604 |
-11.5 |
317 |
583 |
416 |
213 |
0.0 |
0.0 |
|
 | EBIT | | 604 |
-11.5 |
317 |
583 |
416 |
213 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 450.4 |
299.7 |
321.9 |
921.9 |
82.4 |
438.4 |
0.0 |
0.0 |
|
 | Net earnings | | 350.7 |
233.4 |
250.9 |
717.7 |
64.0 |
340.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 450 |
300 |
322 |
922 |
82.4 |
438 |
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 | | 2,563 |
2,689 |
2,829 |
3,434 |
3,383 |
3,605 |
3,358 |
3,358 |
|
 | Interest-bearing liabilities | | 31.1 |
3.2 |
3.0 |
1.9 |
4.3 |
5.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,199 |
3,174 |
3,375 |
4,309 |
4,017 |
4,226 |
3,358 |
3,358 |
|
|
 | Net Debt | | -2,131 |
-2,219 |
-2,837 |
-3,541 |
-3,312 |
-3,512 |
-3,358 |
-3,358 |
|
|
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 | | 1,752 |
1,064 |
1,286 |
1,670 |
1,864 |
1,589 |
0.0 |
0.0 |
|
 | Gross profit growth | | 22.1% |
-39.2% |
20.8% |
29.9% |
11.6% |
-14.7% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,199 |
3,174 |
3,375 |
4,309 |
4,017 |
4,226 |
3,358 |
3,358 |
|
 | Balance sheet change% | | 13.1% |
-0.8% |
6.3% |
27.7% |
-6.8% |
5.2% |
-20.5% |
0.0% |
|
 | Added value | | 603.9 |
-11.5 |
317.2 |
583.2 |
416.3 |
212.9 |
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 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 34.5% |
-1.1% |
24.7% |
34.9% |
22.3% |
13.4% |
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 % | | 20.0% |
-0.1% |
14.3% |
15.5% |
15.3% |
5.2% |
0.0% |
0.0% |
|
 | ROI % | | 24.2% |
-0.1% |
16.9% |
19.0% |
18.6% |
6.1% |
0.0% |
0.0% |
|
 | ROE % | | 14.4% |
8.9% |
9.1% |
22.9% |
1.9% |
9.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 80.1% |
84.7% |
83.8% |
79.7% |
84.2% |
85.3% |
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, % | | -352.9% |
19,277.1% |
-894.3% |
-607.2% |
-795.6% |
-1,649.2% |
0.0% |
0.0% |
|
 | Gearing % | | 1.2% |
0.1% |
0.1% |
0.1% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 268.5% |
-1,768.0% |
4,662.1% |
-13,280.3% |
17,846.7% |
-4,702.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 5.0 |
6.5 |
6.2 |
4.9 |
6.3 |
6.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 5.0 |
6.5 |
6.2 |
4.9 |
6.3 |
6.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,162.4 |
2,222.6 |
2,839.8 |
3,543.1 |
3,316.7 |
3,517.0 |
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 | | 698.7 |
505.5 |
661.0 |
902.5 |
1,213.0 |
1,191.4 |
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 | | 302 |
-6 |
159 |
292 |
208 |
106 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 302 |
-6 |
159 |
292 |
208 |
106 |
0 |
0 |
|
 | EBIT / employee | | 302 |
-6 |
159 |
292 |
208 |
106 |
0 |
0 |
|
 | Net earnings / employee | | 175 |
117 |
125 |
359 |
32 |
170 |
0 |
0 |
|
|