|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
| Bankruptcy risk | | 1.4% |
4.8% |
1.8% |
5.5% |
4.1% |
5.8% |
12.5% |
12.3% |
|
| Credit score (0-100) | | 80 |
46 |
72 |
40 |
49 |
38 |
19 |
19 |
|
| Credit rating | | A |
BBB |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 32.1 |
0.0 |
1.2 |
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 | | 3,744 |
2,643 |
1,979 |
1,557 |
1,477 |
1,129 |
0.0 |
0.0 |
|
| EBITDA | | 734 |
-162 |
888 |
478 |
493 |
289 |
0.0 |
0.0 |
|
| EBIT | | 634 |
-262 |
888 |
478 |
493 |
289 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 632.6 |
-263.5 |
885.4 |
470.7 |
488.8 |
288.5 |
0.0 |
0.0 |
|
| Net earnings | | 464.0 |
-263.5 |
725.0 |
365.8 |
381.3 |
224.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 633 |
-264 |
885 |
471 |
489 |
288 |
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 | | 2,280 |
1,873 |
1,098 |
1,464 |
1,245 |
570 |
511 |
511 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,284 |
2,216 |
1,495 |
1,666 |
1,609 |
733 |
511 |
511 |
|
|
| Net Debt | | -2,538 |
-1,840 |
-889 |
-1,281 |
-1,016 |
-687 |
-511 |
-511 |
|
|
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 | | 3,744 |
2,643 |
1,979 |
1,557 |
1,477 |
1,129 |
0.0 |
0.0 |
|
| Gross profit growth | | 11.5% |
-29.4% |
-25.1% |
-21.3% |
-5.2% |
-23.5% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
2 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 100.0% |
0.0% |
-50.0% |
-50.0% |
0.0% |
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) | | 3,284 |
2,216 |
1,495 |
1,666 |
1,609 |
733 |
511 |
511 |
|
| Balance sheet change% | | 22.7% |
-32.5% |
-32.5% |
11.4% |
-3.4% |
-54.4% |
-30.3% |
0.0% |
|
| Added value | | 734.2 |
-161.7 |
887.7 |
477.6 |
493.3 |
288.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -200 |
-200 |
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 | | 3.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 16.9% |
-9.9% |
44.8% |
30.7% |
33.4% |
25.6% |
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 % | | 21.3% |
-9.5% |
47.8% |
30.2% |
30.1% |
24.7% |
0.0% |
0.0% |
|
| ROI % | | 30.3% |
-12.6% |
59.8% |
37.3% |
36.4% |
31.9% |
0.0% |
0.0% |
|
| ROE % | | 22.2% |
-12.7% |
48.8% |
28.6% |
28.2% |
24.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 69.4% |
84.5% |
73.4% |
87.9% |
77.4% |
77.7% |
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, % | | -345.8% |
1,137.9% |
-100.1% |
-268.3% |
-206.0% |
-237.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 3.2 |
6.4 |
3.7 |
8.2 |
4.4 |
4.5 |
0.0 |
0.0 |
|
| Current Ratio | | 3.2 |
6.4 |
3.7 |
8.2 |
4.4 |
4.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,538.4 |
1,840.2 |
888.6 |
1,281.4 |
1,016.2 |
686.5 |
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 | | 2,158.0 |
1,859.7 |
1,084.6 |
1,463.7 |
1,245.0 |
569.9 |
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 | | 184 |
-40 |
444 |
478 |
493 |
289 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 184 |
-40 |
444 |
478 |
493 |
289 |
0 |
0 |
|
| EBIT / employee | | 159 |
-65 |
444 |
478 |
493 |
289 |
0 |
0 |
|
| Net earnings / employee | | 116 |
-66 |
363 |
366 |
381 |
225 |
0 |
0 |
|
|