|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 0.9% |
0.7% |
0.7% |
0.7% |
1.1% |
1.1% |
11.8% |
11.8% |
|
| Credit score (0-100) | | 90 |
95 |
95 |
94 |
85 |
82 |
20 |
20 |
|
| Credit rating | | A |
AA |
AA |
AA |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 423.0 |
684.8 |
890.6 |
1,184.9 |
215.9 |
175.2 |
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 | | 4,845 |
4,669 |
5,381 |
5,572 |
5,889 |
6,720 |
0.0 |
0.0 |
|
| EBITDA | | 1,971 |
1,953 |
2,079 |
1,643 |
1,728 |
2,168 |
0.0 |
0.0 |
|
| EBIT | | 1,801 |
1,809 |
1,999 |
1,545 |
1,644 |
2,051 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,950.4 |
1,873.6 |
2,173.8 |
2,056.8 |
1,709.0 |
2,114.7 |
0.0 |
0.0 |
|
| Net earnings | | 1,533.7 |
1,480.2 |
1,721.7 |
1,705.3 |
1,330.5 |
1,648.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,950 |
1,874 |
2,174 |
2,057 |
1,709 |
2,115 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 261 |
131 |
184 |
86.6 |
399 |
425 |
0.0 |
0.0 |
|
| Shareholders equity total | | 4,235 |
5,515 |
7,037 |
10,447 |
2,977 |
2,626 |
469 |
469 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1,030 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 5,880 |
6,622 |
8,784 |
12,285 |
4,406 |
4,823 |
469 |
469 |
|
|
| Net Debt | | -153 |
-741 |
-1,251 |
-1,384 |
-320 |
145 |
-469 |
-469 |
|
|
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 | | 4,845 |
4,669 |
5,381 |
5,572 |
5,889 |
6,720 |
0.0 |
0.0 |
|
| Gross profit growth | | 7.9% |
-3.6% |
15.3% |
3.5% |
5.7% |
14.1% |
-100.0% |
0.0% |
|
| Employees | | 8 |
9 |
11 |
11 |
12 |
12 |
0 |
0 |
|
| Employee growth % | | 33.3% |
12.5% |
22.2% |
0.0% |
9.1% |
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) | | 5,880 |
6,622 |
8,784 |
12,285 |
4,406 |
4,823 |
469 |
469 |
|
| Balance sheet change% | | 7.8% |
12.6% |
32.7% |
39.9% |
-64.1% |
9.5% |
-90.3% |
0.0% |
|
| Added value | | 1,971.1 |
1,953.1 |
2,079.3 |
1,642.6 |
1,741.5 |
2,168.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -200 |
-288 |
-27 |
-195 |
228 |
-91 |
-425 |
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 (%) | | 37.2% |
38.8% |
37.1% |
27.7% |
27.9% |
30.5% |
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 % | | 34.5% |
30.9% |
28.5% |
19.7% |
20.7% |
46.6% |
0.0% |
0.0% |
|
| ROI % | | 46.3% |
39.6% |
35.0% |
23.7% |
25.7% |
64.8% |
0.0% |
0.0% |
|
| ROE % | | 36.4% |
30.4% |
27.4% |
19.5% |
19.8% |
58.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 72.0% |
83.3% |
80.1% |
85.0% |
67.6% |
54.4% |
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, % | | -7.7% |
-37.9% |
-60.2% |
-84.3% |
-18.5% |
6.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
39.2% |
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% |
6.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
3.3 |
3.2 |
3.6 |
2.8 |
2.0 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
3.4 |
3.3 |
3.7 |
2.8 |
2.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 152.6 |
741.1 |
1,250.9 |
1,384.0 |
320.3 |
884.4 |
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) | | 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 | | 1,232.1 |
2,603.2 |
3,953.0 |
4,893.9 |
2,578.3 |
2,200.9 |
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 | | 246 |
217 |
189 |
149 |
145 |
181 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 246 |
217 |
189 |
149 |
144 |
181 |
0 |
0 |
|
| EBIT / employee | | 225 |
201 |
182 |
140 |
137 |
171 |
0 |
0 |
|
| Net earnings / employee | | 192 |
164 |
157 |
155 |
111 |
137 |
0 |
0 |
|
|