|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
7.0% |
19.1% |
11.3% |
11.2% |
3.3% |
10.6% |
10.6% |
|
 | Credit score (0-100) | | 0 |
36 |
7 |
20 |
21 |
53 |
23 |
23 |
|
 | Credit rating | | N/A |
BBB |
B |
BB |
BB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
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 | | 0.0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
1,659.2 |
1,481.7 |
982.0 |
863.5 |
1,404.2 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
1,303.2 |
1,141.2 |
767.3 |
668.9 |
1,095.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
1,659 |
1,482 |
982 |
864 |
1,404 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
587 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
1,303 |
2,444 |
3,212 |
3,881 |
5,166 |
5,126 |
5,126 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
1,772 |
2,916 |
3,536 |
4,164 |
5,337 |
5,126 |
5,126 |
|
|
 | Net Debt | | 0.0 |
-1,003 |
-2,916 |
-3,307 |
-4,122 |
-4,309 |
-5,126 |
-5,126 |
|
|
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 | | 0.0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-33.9% |
-3.7% |
-1.9% |
18.6% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 0 |
1,772 |
2,916 |
3,536 |
4,164 |
5,337 |
5,126 |
5,126 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
64.6% |
21.2% |
17.8% |
28.2% |
-4.0% |
0.0% |
|
 | Added value | | 0.0 |
1,863.5 |
1,231.6 |
1,185.7 |
1,163.2 |
1,379.4 |
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 |
587 |
-587 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
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 (%) | | 0.0% |
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 % | | 0.0% |
105.2% |
63.3% |
36.8% |
30.2% |
29.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
143.0% |
79.2% |
41.9% |
32.8% |
30.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
100.0% |
60.9% |
27.1% |
18.9% |
24.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
73.6% |
83.8% |
90.8% |
93.2% |
96.8% |
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, % | | 0.0% |
-53.8% |
-236.8% |
-278.9% |
-354.4% |
-312.4% |
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 | | 0.0 |
2.7 |
6.2 |
10.9 |
14.7 |
27.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
2.7 |
6.2 |
10.9 |
14.7 |
27.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
1,002.6 |
2,916.3 |
3,307.0 |
4,122.2 |
4,308.9 |
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 | | 0.0 |
784.3 |
2,444.4 |
3,211.7 |
3,652.4 |
4,579.4 |
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 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0 |
0 |
|
 | EBIT / employee | | 0 |
1,864 |
1,232 |
1,186 |
1,163 |
1,379 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
1,303 |
1,141 |
767 |
669 |
1,095 |
0 |
0 |
|
|