|
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% |
0.6% |
0.6% |
0.7% |
0.7% |
0.9% |
11.4% |
11.4% |
|
 | Credit score (0-100) | | 97 |
98 |
97 |
95 |
94 |
88 |
21 |
21 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 153.6 |
196.8 |
268.4 |
216.4 |
203.1 |
172.2 |
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 | | -5.0 |
-4.0 |
-4.6 |
-4.6 |
-6.6 |
-13.9 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-4.0 |
-4.6 |
-4.6 |
-6.6 |
-13.9 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-4.0 |
-4.6 |
-4.6 |
-6.6 |
-13.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 410.0 |
635.0 |
880.3 |
412.7 |
300.2 |
325.8 |
0.0 |
0.0 |
|
 | Net earnings | | 410.0 |
635.0 |
880.3 |
412.7 |
300.2 |
325.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 410 |
635 |
880 |
413 |
300 |
326 |
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 | | 1,404 |
1,808 |
2,439 |
2,001 |
1,930 |
2,006 |
773 |
773 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,407 |
1,812 |
2,443 |
2,005 |
1,934 |
2,014 |
773 |
773 |
|
|
 | Net Debt | | -396 |
-466 |
-738 |
-644 |
-618 |
-604 |
-773 |
-773 |
|
|
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 | | -5.0 |
-4.0 |
-4.6 |
-4.6 |
-6.6 |
-13.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | -25.0% |
20.0% |
-15.0% |
-0.0% |
-43.4% |
-110.6% |
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) | | 1,407 |
1,812 |
2,443 |
2,005 |
1,934 |
2,014 |
773 |
773 |
|
 | Balance sheet change% | | 22.7% |
28.8% |
34.8% |
-17.9% |
-3.5% |
4.1% |
-61.6% |
0.0% |
|
 | Added value | | -5.0 |
-4.0 |
-4.6 |
-4.6 |
-6.6 |
-13.9 |
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 |
-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 % | | 32.3% |
39.6% |
41.6% |
18.9% |
15.3% |
16.5% |
0.0% |
0.0% |
|
 | ROI % | | 32.3% |
39.7% |
41.7% |
18.9% |
15.4% |
16.6% |
0.0% |
0.0% |
|
 | ROE % | | 32.2% |
39.5% |
41.5% |
18.6% |
15.3% |
16.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.8% |
99.8% |
99.8% |
99.8% |
99.8% |
99.6% |
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, % | | 7,920.0% |
11,650.0% |
16,050.1% |
13,990.4% |
9,369.4% |
4,344.4% |
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 | | 132.0 |
116.5 |
180.4 |
171.3 |
137.0 |
70.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 132.0 |
116.5 |
180.4 |
171.3 |
137.0 |
70.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 396.0 |
466.0 |
738.5 |
643.8 |
618.5 |
604.0 |
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 | | 393.0 |
462.0 |
734.4 |
640.1 |
614.0 |
595.4 |
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 |
|
|