|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.5% |
1.5% |
1.6% |
0.9% |
0.9% |
1.4% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 78 |
78 |
75 |
88 |
88 |
76 |
26 |
26 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 5.0 |
11.7 |
11.7 |
464.6 |
457.8 |
33.0 |
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 | | 3.9 |
5.7 |
1.5 |
-0.9 |
-1.0 |
-57.1 |
0.0 |
0.0 |
|
 | EBITDA | | 3.9 |
5.7 |
1.5 |
-0.9 |
-1.0 |
-57.1 |
0.0 |
0.0 |
|
 | EBIT | | 3.9 |
5.7 |
1.5 |
-0.9 |
-1.0 |
-57.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 459.2 |
1,464.7 |
1,887.8 |
985.6 |
702.5 |
650.2 |
0.0 |
0.0 |
|
 | Net earnings | | 458.5 |
1,463.7 |
1,889.7 |
992.0 |
704.8 |
655.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 459 |
1,465 |
1,888 |
986 |
703 |
650 |
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 | | 971 |
2,329 |
4,108 |
4,987 |
5,162 |
5,627 |
3,319 |
3,319 |
|
 | Interest-bearing liabilities | | 12.5 |
8.6 |
9.0 |
9.2 |
3.1 |
3.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 988 |
2,340 |
4,117 |
4,996 |
5,165 |
5,630 |
3,319 |
3,319 |
|
|
 | Net Debt | | -306 |
-699 |
-1,827 |
-3,184 |
-3,394 |
-3,882 |
-3,319 |
-3,319 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 3.9 |
5.7 |
1.5 |
-0.9 |
-1.0 |
-57.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1.3% |
47.1% |
-73.8% |
0.0% |
-19.2% |
-5,526.4% |
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) | | 988 |
2,340 |
4,117 |
4,996 |
5,165 |
5,630 |
3,319 |
3,319 |
|
 | Balance sheet change% | | 88.3% |
136.8% |
75.9% |
21.3% |
3.4% |
9.0% |
-41.0% |
0.0% |
|
 | Added value | | 3.9 |
5.7 |
1.5 |
-0.9 |
-1.0 |
-57.1 |
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 | | -1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
-1.0 |
-2.0 |
-3.0 |
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 % | | 60.8% |
88.2% |
58.8% |
22.2% |
14.0% |
12.0% |
0.0% |
0.0% |
|
 | ROI % | | 61.2% |
88.4% |
58.8% |
22.2% |
14.0% |
12.0% |
0.0% |
0.0% |
|
 | ROE % | | 61.8% |
88.7% |
58.7% |
21.8% |
13.9% |
12.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 98.2% |
99.5% |
99.8% |
99.8% |
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, % | | -7,935.6% |
-12,335.4% |
-122,943.1% |
374,178.3% |
334,689.9% |
6,803.8% |
0.0% |
0.0% |
|
 | Gearing % | | 1.3% |
0.4% |
0.2% |
0.2% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.5% |
33.9% |
116.7% |
311.9% |
154.9% |
4.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 18.1 |
63.0 |
202.1 |
349.8 |
1,101.0 |
1,210.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 18.1 |
63.0 |
202.1 |
349.8 |
1,101.0 |
1,210.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 318.0 |
707.4 |
1,835.9 |
3,193.4 |
3,396.9 |
3,884.9 |
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 | | 300.4 |
696.2 |
1,828.7 |
3,192.6 |
3,404.4 |
375.2 |
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 |
|
|