|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.8% |
0.7% |
0.7% |
0.7% |
0.6% |
0.7% |
8.9% |
8.9% |
|
 | Credit score (0-100) | | 93 |
96 |
95 |
95 |
96 |
92 |
28 |
28 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 643.2 |
527.1 |
687.2 |
717.0 |
608.2 |
941.8 |
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 | | -5.8 |
-7.9 |
-6.8 |
-7.4 |
-7.8 |
-14.1 |
0.0 |
0.0 |
|
 | EBITDA | | -5.8 |
-7.9 |
-6.8 |
-7.4 |
-7.8 |
-14.1 |
0.0 |
0.0 |
|
 | EBIT | | -5.8 |
-7.9 |
-6.8 |
-7.4 |
-7.8 |
-14.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,121.3 |
1,914.1 |
3,774.1 |
3,998.4 |
2,791.9 |
2,925.3 |
0.0 |
0.0 |
|
 | Net earnings | | 1,121.2 |
1,914.1 |
3,774.1 |
3,998.4 |
2,791.9 |
2,925.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,121 |
1,914 |
3,774 |
3,998 |
2,792 |
2,925 |
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 | | 5,852 |
4,766 |
6,540 |
6,839 |
5,631 |
8,497 |
5,146 |
5,146 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,856 |
4,772 |
6,546 |
6,845 |
5,637 |
8,507 |
5,146 |
5,146 |
|
|
 | Net Debt | | -3,638 |
-1,711 |
-1,589 |
-1,563 |
-1,552 |
-4,363 |
-5,146 |
-5,146 |
|
|
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 | | -5.8 |
-7.9 |
-6.8 |
-7.4 |
-7.8 |
-14.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -44.5% |
-37.1% |
14.2% |
-8.5% |
-5.8% |
-80.8% |
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) | | 5,856 |
4,772 |
6,546 |
6,845 |
5,637 |
8,507 |
5,146 |
5,146 |
|
 | Balance sheet change% | | -6.2% |
-18.5% |
37.2% |
4.6% |
-17.6% |
50.9% |
-39.5% |
0.0% |
|
 | Added value | | -5.8 |
-7.9 |
-6.8 |
-7.4 |
-7.8 |
-14.1 |
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 % | | 18.7% |
36.4% |
67.0% |
60.0% |
44.8% |
41.4% |
0.0% |
0.0% |
|
 | ROI % | | 18.8% |
36.4% |
67.0% |
60.0% |
44.8% |
41.4% |
0.0% |
0.0% |
|
 | ROE % | | 18.6% |
36.1% |
66.8% |
59.8% |
44.8% |
41.4% |
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, % | | 62,934.0% |
21,588.7% |
23,364.0% |
21,194.4% |
19,884.5% |
30,932.7% |
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 | | 968.1 |
322.4 |
288.5 |
269.2 |
247.4 |
461.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 968.1 |
322.4 |
288.5 |
269.2 |
247.4 |
461.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,638.2 |
1,710.9 |
1,588.8 |
1,563.1 |
1,551.6 |
4,363.4 |
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) | | 236.8 |
244.1 |
295.2 |
287.1 |
293.1 |
245.8 |
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 | | 3,634.5 |
1,705.6 |
1,583.2 |
1,557.3 |
1,545.3 |
4,382.2 |
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 |
|
|