|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.5% |
0.5% |
|
 | Bankruptcy risk | | 3.0% |
1.1% |
1.0% |
1.0% |
0.9% |
0.8% |
8.0% |
7.7% |
|
 | Credit score (0-100) | | 59 |
85 |
86 |
86 |
90 |
89 |
31 |
32 |
|
 | Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
166.5 |
349.1 |
399.7 |
462.9 |
473.9 |
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 | | 2,180 |
2,821 |
3,193 |
2,951 |
3,053 |
2,759 |
0.0 |
0.0 |
|
 | EBITDA | | 348 |
1,500 |
1,985 |
1,789 |
1,816 |
1,451 |
0.0 |
0.0 |
|
 | EBIT | | -43.5 |
1,099 |
1,580 |
1,398 |
1,586 |
1,239 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -75.9 |
1,015.5 |
1,568.5 |
1,361.8 |
1,532.9 |
1,187.8 |
0.0 |
0.0 |
|
 | Net earnings | | -68.9 |
794.7 |
1,221.9 |
1,027.4 |
1,180.3 |
922.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -75.9 |
1,016 |
1,569 |
1,362 |
1,533 |
1,188 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,436 |
3,182 |
3,028 |
2,647 |
5,333 |
5,293 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,864 |
3,659 |
4,381 |
4,408 |
4,588 |
4,511 |
665 |
665 |
|
 | Interest-bearing liabilities | | 1,211 |
238 |
512 |
836 |
1,237 |
1,659 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,812 |
4,752 |
6,007 |
5,916 |
6,405 |
6,689 |
665 |
665 |
|
|
 | Net Debt | | 874 |
-398 |
-1,688 |
-1,640 |
822 |
778 |
-301 |
-301 |
|
|
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 | | 2,180 |
2,821 |
3,193 |
2,951 |
3,053 |
2,759 |
0.0 |
0.0 |
|
 | Gross profit growth | | 7.2% |
29.4% |
13.2% |
-7.6% |
3.5% |
-9.6% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
6 |
6 |
6 |
5 |
5 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-16.7% |
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) | | 4,812 |
4,752 |
6,007 |
5,916 |
6,405 |
6,689 |
665 |
665 |
|
 | Balance sheet change% | | 25.9% |
-1.3% |
26.4% |
-1.5% |
8.3% |
4.4% |
-90.1% |
0.0% |
|
 | Added value | | 348.4 |
1,500.3 |
1,985.4 |
1,788.9 |
1,977.3 |
1,450.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,816 |
-777 |
-681 |
-893 |
2,335 |
-373 |
-5,293 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -2.0% |
39.0% |
49.5% |
47.4% |
51.9% |
44.9% |
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 % | | -0.8% |
23.0% |
29.4% |
23.4% |
25.7% |
18.9% |
0.0% |
0.0% |
|
 | ROI % | | -0.9% |
25.7% |
34.2% |
26.7% |
28.0% |
20.3% |
0.0% |
0.0% |
|
 | ROE % | | -2.4% |
24.4% |
30.4% |
23.4% |
26.2% |
20.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 60.8% |
77.0% |
72.9% |
74.5% |
71.6% |
67.4% |
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, % | | 250.7% |
-26.5% |
-85.0% |
-91.7% |
45.3% |
53.6% |
0.0% |
0.0% |
|
 | Gearing % | | 42.3% |
6.5% |
11.7% |
19.0% |
27.0% |
36.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.1% |
11.6% |
3.0% |
5.3% |
5.1% |
3.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.8 |
0.9 |
1.6 |
2.0 |
0.3 |
0.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
0.9 |
1.6 |
2.0 |
0.3 |
0.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 337.2 |
635.3 |
2,200.1 |
2,475.8 |
415.0 |
881.1 |
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 | | -208.8 |
-120.0 |
811.6 |
1,299.3 |
-1,104.2 |
-1,040.3 |
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 | | 58 |
250 |
331 |
298 |
395 |
290 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 58 |
250 |
331 |
298 |
363 |
290 |
0 |
0 |
|
 | EBIT / employee | | -7 |
183 |
263 |
233 |
317 |
248 |
0 |
0 |
|
 | Net earnings / employee | | -11 |
132 |
204 |
171 |
236 |
185 |
0 |
0 |
|
|