|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
|
 | Bankruptcy risk | | 0.6% |
0.9% |
0.7% |
0.8% |
0.5% |
0.6% |
7.7% |
7.6% |
|
 | Credit score (0-100) | | 97 |
90 |
96 |
92 |
98 |
96 |
32 |
32 |
|
 | Credit rating | | AA |
A |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,045.7 |
2,524.3 |
3,214.3 |
3,037.8 |
3,274.7 |
4,135.9 |
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 | | -5.0 |
-99.2 |
-17.7 |
-5.0 |
-6.2 |
-7.6 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-99.2 |
-17.7 |
-5.0 |
-6.2 |
-7.6 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-99.2 |
-17.7 |
-5.0 |
-6.2 |
-7.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,778.0 |
9,892.1 |
1,980.8 |
1,010.2 |
1,101.9 |
7,250.8 |
0.0 |
0.0 |
|
 | Net earnings | | 2,650.9 |
9,981.2 |
1,545.0 |
789.9 |
1,122.1 |
6,907.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,778 |
9,892 |
1,981 |
1,010 |
1,102 |
7,251 |
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 | | 20,355 |
29,931 |
30,060 |
30,375 |
31,440 |
38,289 |
38,103 |
38,103 |
|
 | Interest-bearing liabilities | | 1,556 |
200 |
200 |
358 |
811 |
698 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 21,919 |
31,617 |
30,592 |
30,784 |
32,454 |
40,687 |
38,103 |
38,103 |
|
|
 | Net Debt | | -17,730 |
-27,753 |
-28,987 |
-29,160 |
-22,482 |
-30,000 |
-38,103 |
-38,103 |
|
|
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 | | -5.0 |
-99.2 |
-17.7 |
-5.0 |
-6.2 |
-7.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 3.2% |
-1,868.6% |
82.1% |
72.0% |
-25.5% |
-21.1% |
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) | | 21,919 |
31,617 |
30,592 |
30,784 |
32,454 |
40,687 |
38,103 |
38,103 |
|
 | Balance sheet change% | | 12.6% |
44.2% |
-3.2% |
0.6% |
5.4% |
25.4% |
-6.4% |
0.0% |
|
 | Added value | | -5.0 |
-99.2 |
-17.7 |
-5.0 |
-6.2 |
-7.6 |
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
-5.0 |
-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 (%) | | 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 % | | 13.7% |
40.2% |
6.4% |
3.3% |
6.3% |
19.8% |
0.0% |
0.0% |
|
 | ROI % | | 13.7% |
41.3% |
6.6% |
3.3% |
6.3% |
20.4% |
0.0% |
0.0% |
|
 | ROE % | | 13.8% |
39.7% |
5.2% |
2.6% |
3.6% |
19.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.9% |
94.7% |
98.3% |
98.7% |
96.9% |
94.1% |
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, % | | 351,719.1% |
27,967.2% |
163,389.3% |
586,257.1% |
360,171.5% |
397,036.3% |
0.0% |
0.0% |
|
 | Gearing % | | 7.6% |
0.7% |
0.7% |
1.2% |
2.6% |
1.8% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.1% |
98.8% |
6.0% |
1.7% |
152.8% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 12.5 |
18.0 |
55.2 |
72.2 |
23.7 |
13.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 12.5 |
18.0 |
55.2 |
72.2 |
23.7 |
13.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 19,286.2 |
27,953.3 |
29,186.9 |
29,518.4 |
23,293.2 |
30,698.6 |
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 | | 822.5 |
10,935.6 |
7,791.2 |
7,816.3 |
3,435.3 |
9,214.8 |
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 |
|
|