|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.0% |
0.7% |
0.6% |
0.6% |
0.7% |
0.9% |
8.5% |
8.3% |
|
 | Credit score (0-100) | | 89 |
95 |
96 |
96 |
95 |
88 |
29 |
30 |
|
 | Credit rating | | A |
AA |
AA |
AA |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 286.2 |
695.6 |
905.0 |
631.5 |
740.3 |
858.7 |
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 | | 96.2 |
85.8 |
98.4 |
102 |
90.5 |
89.7 |
0.0 |
0.0 |
|
 | EBITDA | | 96.2 |
85.8 |
98.4 |
102 |
90.5 |
89.7 |
0.0 |
0.0 |
|
 | EBIT | | 78.3 |
67.8 |
79.4 |
83.0 |
71.5 |
70.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 586.3 |
2,059.3 |
2,002.4 |
1,948.2 |
2,020.8 |
5,655.1 |
0.0 |
0.0 |
|
 | Net earnings | | 563.4 |
2,042.2 |
1,975.1 |
1,955.1 |
1,990.1 |
5,131.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 586 |
2,059 |
2,002 |
1,948 |
2,021 |
5,655 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,102 |
2,123 |
2,104 |
2,085 |
2,066 |
2,047 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 4,275 |
6,318 |
7,793 |
6,248 |
7,238 |
11,869 |
10,744 |
10,744 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,558 |
6,425 |
7,885 |
6,315 |
7,320 |
12,454 |
10,744 |
10,744 |
|
|
 | Net Debt | | -980 |
-2,570 |
-3,628 |
-1,223 |
-1,834 |
-6,970 |
-10,744 |
-10,744 |
|
|
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 | | 96.2 |
85.8 |
98.4 |
102 |
90.5 |
89.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 11.8% |
-10.8% |
14.6% |
3.6% |
-11.2% |
-0.8% |
-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) | | 4,558 |
6,425 |
7,885 |
6,315 |
7,320 |
12,454 |
10,744 |
10,744 |
|
 | Balance sheet change% | | -9.6% |
41.0% |
22.7% |
-19.9% |
15.9% |
70.1% |
-13.7% |
0.0% |
|
 | Added value | | 96.2 |
85.8 |
98.4 |
102.0 |
90.5 |
89.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -36 |
3 |
-38 |
-38 |
-38 |
-38 |
-2,047 |
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 (%) | | 81.4% |
78.9% |
80.7% |
81.4% |
79.0% |
78.8% |
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 % | | 12.3% |
37.8% |
28.3% |
30.1% |
30.2% |
57.3% |
0.0% |
0.0% |
|
 | ROI % | | 12.8% |
39.2% |
28.7% |
30.5% |
30.6% |
59.3% |
0.0% |
0.0% |
|
 | ROE % | | 12.2% |
38.6% |
28.0% |
27.8% |
29.5% |
53.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 93.8% |
98.3% |
98.8% |
98.9% |
98.9% |
95.3% |
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, % | | -1,018.8% |
-2,994.0% |
-3,687.3% |
-1,199.9% |
-2,027.1% |
-7,768.9% |
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 | | 3.5 |
26.4 |
46.4 |
41.1 |
46.1 |
132.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.5 |
26.4 |
46.4 |
41.1 |
46.1 |
132.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 980.3 |
2,570.2 |
3,627.7 |
1,223.3 |
1,834.2 |
6,969.9 |
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 | | 697.9 |
2,719.2 |
4,096.9 |
2,127.0 |
3,174.5 |
2,012.3 |
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 |
|
|