|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.7% |
0.8% |
0.6% |
0.7% |
0.6% |
0.5% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 95 |
93 |
97 |
95 |
96 |
98 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 649.0 |
651.2 |
914.5 |
892.3 |
1,021.8 |
1,315.9 |
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 | | -3.8 |
-4.8 |
-8.5 |
-4.2 |
-4.3 |
-3.0 |
0.0 |
0.0 |
|
 | EBITDA | | -3.8 |
-4.8 |
-8.5 |
-4.2 |
-4.3 |
-3.0 |
0.0 |
0.0 |
|
 | EBIT | | -3.8 |
-4.8 |
-8.5 |
-4.2 |
-4.3 |
-3.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 514.9 |
780.8 |
2,449.8 |
138.4 |
1,452.7 |
3,359.0 |
0.0 |
0.0 |
|
 | Net earnings | | 560.0 |
785.0 |
2,245.5 |
324.2 |
1,340.0 |
2,924.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 515 |
781 |
2,450 |
138 |
1,453 |
3,359 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
196 |
220 |
220 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,883 |
7,268 |
9,403 |
9,527 |
10,567 |
13,191 |
12,891 |
12,891 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,885 |
7,270 |
9,435 |
9,531 |
10,571 |
13,409 |
12,891 |
12,891 |
|
|
 | Net Debt | | -623 |
-500 |
-222 |
-157 |
-512 |
-403 |
-12,891 |
-12,891 |
|
|
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 | | -3.8 |
-4.8 |
-8.5 |
-4.2 |
-4.3 |
-3.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -109.3% |
-25.8% |
-76.2% |
50.0% |
-0.5% |
28.7% |
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) | | 6,885 |
7,270 |
9,435 |
9,531 |
10,571 |
13,409 |
12,891 |
12,891 |
|
 | Balance sheet change% | | 2.4% |
5.6% |
29.8% |
1.0% |
10.9% |
26.9% |
-3.9% |
0.0% |
|
 | Added value | | -3.8 |
-4.8 |
-8.5 |
-4.2 |
-4.3 |
-3.0 |
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 |
196 |
23 |
0 |
-220 |
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 % | | 11.1% |
11.1% |
29.5% |
13.6% |
15.0% |
28.6% |
0.0% |
0.0% |
|
 | ROI % | | 11.1% |
11.1% |
29.5% |
13.7% |
15.0% |
28.9% |
0.0% |
0.0% |
|
 | ROE % | | 8.2% |
11.1% |
26.9% |
3.4% |
13.3% |
24.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
99.7% |
100.0% |
100.0% |
98.4% |
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, % | | 16,292.3% |
10,392.2% |
2,624.2% |
3,706.7% |
12,038.5% |
13,262.7% |
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 | | 403.7 |
207.7 |
6.9 |
101.2 |
167.2 |
1.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 403.7 |
207.7 |
6.9 |
101.2 |
167.2 |
1.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 622.9 |
500.0 |
222.4 |
157.0 |
512.5 |
402.8 |
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 | | 805.3 |
516.3 |
190.2 |
400.6 |
664.7 |
184.7 |
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 |
|
|