|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 6.7% |
3.7% |
3.8% |
4.0% |
2.6% |
2.6% |
11.0% |
11.0% |
|
 | Credit score (0-100) | | 37 |
52 |
50 |
49 |
60 |
61 |
22 |
22 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 4,411 |
3,266 |
2,814 |
2,220 |
3,239 |
6,170 |
0.0 |
0.0 |
|
 | EBITDA | | 1,776 |
790 |
358 |
339 |
885 |
3,130 |
0.0 |
0.0 |
|
 | EBIT | | 1,760 |
772 |
358 |
339 |
885 |
3,130 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,748.7 |
759.1 |
350.3 |
234.8 |
816.7 |
3,127.5 |
0.0 |
0.0 |
|
 | Net earnings | | 1,362.9 |
592.0 |
273.2 |
165.1 |
635.9 |
2,437.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,749 |
759 |
350 |
235 |
817 |
3,127 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 17.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,702 |
2,294 |
1,967 |
1,832 |
2,468 |
4,906 |
4,806 |
4,806 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
291 |
291 |
291 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,289 |
4,165 |
3,030 |
3,786 |
4,298 |
8,362 |
4,806 |
4,806 |
|
|
 | Net Debt | | -3,095 |
-1,683 |
-872 |
-752 |
-1,820 |
-3,458 |
-4,806 |
-4,806 |
|
|
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 | | 4,411 |
3,266 |
2,814 |
2,220 |
3,239 |
6,170 |
0.0 |
0.0 |
|
 | Gross profit growth | | 59.2% |
-26.0% |
-13.8% |
-21.1% |
45.9% |
90.5% |
-100.0% |
0.0% |
|
 | Employees | | 7 |
7 |
6 |
6 |
6 |
7 |
0 |
0 |
|
 | Employee growth % | | -12.5% |
0.0% |
-14.3% |
0.0% |
0.0% |
16.7% |
-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) | | 4,289 |
4,165 |
3,030 |
3,786 |
4,298 |
8,362 |
4,806 |
4,806 |
|
 | Balance sheet change% | | 87.3% |
-2.9% |
-27.2% |
24.9% |
13.5% |
94.6% |
-42.5% |
0.0% |
|
 | Added value | | 1,775.9 |
789.9 |
358.1 |
339.3 |
885.3 |
3,130.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -31 |
-35 |
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 | | 2.0 |
3.0 |
4.0 |
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 (%) | | 39.9% |
23.6% |
12.7% |
15.3% |
27.3% |
50.7% |
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 % | | 53.5% |
18.3% |
10.0% |
10.0% |
22.1% |
49.5% |
0.0% |
0.0% |
|
 | ROI % | | 87.1% |
30.9% |
16.8% |
16.6% |
36.6% |
78.8% |
0.0% |
0.0% |
|
 | ROE % | | 67.4% |
23.7% |
12.8% |
8.7% |
29.6% |
66.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 63.0% |
55.1% |
64.9% |
48.4% |
57.4% |
58.7% |
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, % | | -174.3% |
-213.1% |
-243.6% |
-221.7% |
-205.6% |
-110.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
15.9% |
11.8% |
5.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 387,000.0% |
440,533.3% |
0.0% |
72.1% |
26.3% |
2.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.1 |
1.6 |
1.5 |
1.2 |
1.6 |
1.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.6 |
2.1 |
2.7 |
1.8 |
2.2 |
2.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,095.0 |
1,682.9 |
872.3 |
1,043.4 |
2,111.4 |
3,749.4 |
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 | | 2,543.9 |
2,081.6 |
1,754.9 |
1,571.2 |
2,238.1 |
4,675.6 |
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 | | 254 |
113 |
60 |
57 |
148 |
447 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 254 |
113 |
60 |
57 |
148 |
447 |
0 |
0 |
|
 | EBIT / employee | | 251 |
110 |
60 |
57 |
148 |
447 |
0 |
0 |
|
 | Net earnings / employee | | 195 |
85 |
46 |
28 |
106 |
348 |
0 |
0 |
|
|