|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
7.9% |
7.8% |
|
 | Credit score (0-100) | | 84 |
82 |
81 |
81 |
81 |
83 |
31 |
31 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 713.0 |
701.5 |
699.3 |
566.4 |
790.4 |
767.7 |
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 | | 2,805 |
2,711 |
2,856 |
2,769 |
2,877 |
2,872 |
0.0 |
0.0 |
|
 | EBITDA | | 2,593 |
2,478 |
2,657 |
2,769 |
2,877 |
2,872 |
0.0 |
0.0 |
|
 | EBIT | | 2,593 |
2,478 |
2,657 |
2,769 |
2,877 |
2,872 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,408.5 |
2,341.7 |
2,504.5 |
2,627.2 |
2,778.5 |
2,501.9 |
0.0 |
0.0 |
|
 | Net earnings | | 2,408.5 |
2,341.7 |
2,504.5 |
2,627.2 |
2,778.5 |
2,501.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,409 |
2,342 |
2,504 |
2,627 |
2,778 |
2,502 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 33,900 |
33,900 |
33,900 |
33,900 |
33,900 |
33,900 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 22,651 |
23,393 |
24,297 |
25,324 |
26,103 |
26,105 |
23,646 |
23,646 |
|
 | Interest-bearing liabilities | | 11,931 |
11,109 |
10,297 |
9,683 |
8,891 |
8,217 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 35,301 |
35,554 |
35,683 |
35,626 |
35,684 |
35,052 |
23,646 |
23,646 |
|
|
 | Net Debt | | 10,530 |
9,466 |
8,514 |
7,958 |
7,107 |
7,065 |
-23,646 |
-23,646 |
|
|
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 | | 2,805 |
2,711 |
2,856 |
2,769 |
2,877 |
2,872 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1.8% |
-3.4% |
5.3% |
-3.1% |
3.9% |
-0.2% |
-100.0% |
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) | | 35,301 |
35,554 |
35,683 |
35,626 |
35,684 |
35,052 |
23,646 |
23,646 |
|
 | Balance sheet change% | | -0.7% |
0.7% |
0.4% |
-0.2% |
0.2% |
-1.8% |
-32.5% |
0.0% |
|
 | Added value | | 2,592.8 |
2,478.2 |
2,657.4 |
2,768.6 |
2,877.1 |
2,871.9 |
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 |
-33,900 |
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 (%) | | 92.4% |
91.4% |
93.1% |
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 % | | 7.3% |
7.0% |
7.5% |
7.8% |
8.2% |
8.2% |
0.0% |
0.0% |
|
 | ROI % | | 7.4% |
7.1% |
7.6% |
7.9% |
8.3% |
8.3% |
0.0% |
0.0% |
|
 | ROE % | | 10.8% |
10.2% |
10.5% |
10.6% |
10.8% |
9.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 64.2% |
65.8% |
68.1% |
71.1% |
73.2% |
74.5% |
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, % | | 406.1% |
382.0% |
320.4% |
287.4% |
247.0% |
246.0% |
0.0% |
0.0% |
|
 | Gearing % | | 52.7% |
47.5% |
42.4% |
38.2% |
34.1% |
31.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.5% |
1.2% |
1.4% |
1.5% |
1.5% |
4.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.1 |
1.0 |
1.1 |
1.4 |
1.5 |
1.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.1 |
1.0 |
1.1 |
1.4 |
1.5 |
1.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,400.9 |
1,643.8 |
1,782.7 |
1,725.9 |
1,784.1 |
1,151.9 |
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 | | 98.5 |
34.6 |
145.4 |
449.9 |
559.4 |
-12.1 |
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 |
|
|