|
1000.0
 | Bankruptcy risk for industry | | 6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
|
 | Bankruptcy risk | | 6.9% |
7.8% |
6.7% |
4.8% |
2.6% |
2.1% |
9.6% |
9.4% |
|
 | Credit score (0-100) | | 36 |
31 |
34 |
44 |
61 |
68 |
26 |
26 |
|
 | Credit rating | | BBB |
BB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.5 |
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 | | 3,014 |
4,561 |
6,186 |
6,108 |
7,532 |
7,315 |
0.0 |
0.0 |
|
 | EBITDA | | 404 |
338 |
406 |
-68.2 |
1,631 |
2,210 |
0.0 |
0.0 |
|
 | EBIT | | 379 |
322 |
388 |
-79.4 |
1,625 |
2,193 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 378.1 |
302.9 |
363.2 |
-90.4 |
1,641.9 |
2,204.9 |
0.0 |
0.0 |
|
 | Net earnings | | 293.1 |
231.5 |
276.6 |
-77.7 |
1,278.0 |
1,715.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 378 |
303 |
363 |
-90.4 |
1,642 |
2,205 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 35.8 |
19.5 |
33.5 |
27.4 |
21.1 |
129 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 952 |
1,184 |
1,460 |
1,383 |
2,661 |
3,726 |
2,426 |
2,426 |
|
 | Interest-bearing liabilities | | 70.1 |
110 |
750 |
75.4 |
384 |
763 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,235 |
3,777 |
5,345 |
3,719 |
6,095 |
7,864 |
2,426 |
2,426 |
|
|
 | Net Debt | | -123 |
91.0 |
750 |
75.4 |
-1,099 |
-906 |
-2,426 |
-2,426 |
|
|
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 | | 3,014 |
4,561 |
6,186 |
6,108 |
7,532 |
7,315 |
0.0 |
0.0 |
|
 | Gross profit growth | | -14.4% |
51.3% |
35.6% |
-1.3% |
23.3% |
-2.9% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
10 |
14 |
13 |
12 |
11 |
0 |
0 |
|
 | Employee growth % | | -14.3% |
66.7% |
40.0% |
-7.1% |
-7.7% |
-8.3% |
-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) | | 3,235 |
3,777 |
5,345 |
3,719 |
6,095 |
7,864 |
2,426 |
2,426 |
|
 | Balance sheet change% | | 54.9% |
16.8% |
41.5% |
-30.4% |
63.9% |
29.0% |
-69.2% |
0.0% |
|
 | Added value | | 403.7 |
338.4 |
405.5 |
-68.2 |
1,635.7 |
2,209.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -49 |
-32 |
-3 |
-17 |
-13 |
91 |
-129 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 12.6% |
7.1% |
6.3% |
-1.3% |
21.6% |
30.0% |
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 % | | 14.4% |
9.4% |
8.7% |
-1.4% |
33.5% |
31.8% |
0.0% |
0.0% |
|
 | ROI % | | 40.4% |
27.1% |
21.6% |
-3.3% |
71.1% |
58.0% |
0.0% |
0.0% |
|
 | ROE % | | 34.1% |
21.7% |
20.9% |
-5.5% |
63.2% |
53.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 29.4% |
31.3% |
27.3% |
37.2% |
43.7% |
47.4% |
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, % | | -30.4% |
26.9% |
184.9% |
-110.6% |
-67.4% |
-41.0% |
0.0% |
0.0% |
|
 | Gearing % | | 7.4% |
9.3% |
51.4% |
5.5% |
14.4% |
20.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 11.5% |
30.1% |
7.7% |
6.4% |
1.7% |
2.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.4 |
1.5 |
1.4 |
1.6 |
1.8 |
1.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.4 |
1.5 |
1.4 |
1.6 |
1.8 |
1.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 192.8 |
19.0 |
0.0 |
0.0 |
1,483.1 |
1,669.1 |
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 | | 959.7 |
1,238.5 |
1,523.7 |
1,430.0 |
2,689.5 |
3,649.4 |
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 | | 67 |
34 |
29 |
-5 |
136 |
201 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 67 |
34 |
29 |
-5 |
136 |
201 |
0 |
0 |
|
 | EBIT / employee | | 63 |
32 |
28 |
-6 |
135 |
199 |
0 |
0 |
|
 | Net earnings / employee | | 49 |
23 |
20 |
-6 |
107 |
156 |
0 |
0 |
|
|