|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 0.7% |
0.8% |
1.0% |
1.0% |
0.8% |
0.9% |
12.1% |
11.9% |
|
| Credit score (0-100) | | 95 |
92 |
85 |
86 |
91 |
89 |
20 |
20 |
|
| Credit rating | | AA |
AA |
A |
A |
AA |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 947.8 |
393.3 |
223.3 |
281.0 |
424.4 |
383.7 |
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 | | 2,581 |
2,915 |
2,882 |
2,366 |
2,867 |
2,674 |
0.0 |
0.0 |
|
| EBITDA | | 2,581 |
2,915 |
2,882 |
2,366 |
2,867 |
2,674 |
0.0 |
0.0 |
|
| EBIT | | 2,144 |
2,478 |
2,445 |
1,929 |
2,430 |
2,237 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,911.6 |
2,157.2 |
2,062.5 |
1,546.3 |
1,905.8 |
1,619.8 |
0.0 |
0.0 |
|
| Net earnings | | 1,458.4 |
1,630.6 |
1,579.9 |
1,150.9 |
1,426.7 |
1,231.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,912 |
2,157 |
2,063 |
1,546 |
1,906 |
1,620 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 34,402 |
33,965 |
33,528 |
33,091 |
32,654 |
32,217 |
0.0 |
0.0 |
|
| Shareholders equity total | | 9,138 |
2,269 |
2,349 |
1,999 |
2,426 |
2,257 |
457 |
457 |
|
| Interest-bearing liabilities | | 22,159 |
29,994 |
27,861 |
29,358 |
28,448 |
27,904 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 34,619 |
35,770 |
35,113 |
35,795 |
34,980 |
34,766 |
457 |
457 |
|
|
| Net Debt | | 22,159 |
28,315 |
26,412 |
26,831 |
26,227 |
25,499 |
-457 |
-457 |
|
|
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 | | 2,581 |
2,915 |
2,882 |
2,366 |
2,867 |
2,674 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.7% |
13.0% |
-1.1% |
-17.9% |
21.2% |
-6.7% |
-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) | | 34,619 |
35,770 |
35,113 |
35,795 |
34,980 |
34,766 |
457 |
457 |
|
| Balance sheet change% | | -1.1% |
3.3% |
-1.8% |
1.9% |
-2.3% |
-0.6% |
-98.7% |
0.0% |
|
| Added value | | 2,580.7 |
2,915.3 |
2,881.9 |
2,366.2 |
2,867.3 |
2,674.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -874 |
-874 |
-874 |
-874 |
-874 |
-874 |
-32,217 |
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 (%) | | 83.1% |
85.0% |
84.8% |
81.5% |
84.8% |
83.7% |
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 % | | 6.2% |
7.0% |
6.9% |
5.4% |
6.9% |
6.5% |
0.0% |
0.0% |
|
| ROI % | | 6.5% |
7.5% |
7.5% |
6.0% |
7.4% |
7.1% |
0.0% |
0.0% |
|
| ROE % | | 17.3% |
28.6% |
68.4% |
52.9% |
64.5% |
52.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 26.4% |
6.3% |
6.7% |
5.6% |
6.9% |
6.5% |
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, % | | 858.6% |
971.3% |
916.5% |
1,133.9% |
914.7% |
953.6% |
0.0% |
0.0% |
|
| Gearing % | | 242.5% |
1,322.1% |
1,186.3% |
1,468.3% |
1,172.5% |
1,236.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.0% |
1.2% |
1.3% |
1.3% |
1.8% |
2.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.1 |
0.1 |
0.2 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.1 |
0.1 |
0.2 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
1,678.3 |
1,449.7 |
2,526.9 |
2,221.1 |
2,404.6 |
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 | | -6,542.8 |
-13,731.0 |
-14,075.5 |
-14,757.4 |
-14,673.9 |
-15,186.0 |
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 |
|
|