|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 0.9% |
2.1% |
2.0% |
2.0% |
1.4% |
2.1% |
5.6% |
5.4% |
|
| Credit score (0-100) | | 91 |
69 |
68 |
67 |
77 |
66 |
41 |
41 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BBB |
BBB |
|
| Credit limit (kDKK) | | 1,520.2 |
0.7 |
0.9 |
0.9 |
155.0 |
1.6 |
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 | | 34,563 |
0.0 |
0.0 |
0.0 |
44,533 |
44,644 |
0.0 |
0.0 |
|
| EBITDA | | 4,373 |
2,862 |
4,187 |
3,209 |
8,506 |
6,160 |
0.0 |
0.0 |
|
| EBIT | | 3,659 |
2,862 |
4,187 |
3,209 |
7,217 |
4,818 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 4,000.1 |
2,006.0 |
3,061.0 |
2,342.0 |
6,896.8 |
4,286.8 |
0.0 |
0.0 |
|
| Net earnings | | 3,235.3 |
2,006.0 |
3,061.0 |
2,342.0 |
5,372.8 |
3,375.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 4,000 |
2,862 |
4,187 |
3,209 |
6,897 |
4,287 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,953 |
0.0 |
0.0 |
0.0 |
2,989 |
3,562 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,342 |
7,113 |
8,168 |
7,449 |
10,480 |
9,482 |
5,440 |
5,440 |
|
| Interest-bearing liabilities | | 2,792 |
0.0 |
0.0 |
0.0 |
7,775 |
5,859 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 25,364 |
29,809 |
29,371 |
33,003 |
36,093 |
43,320 |
5,440 |
5,440 |
|
|
| Net Debt | | -2,690 |
0.0 |
0.0 |
0.0 |
7,199 |
4,310 |
-5,050 |
-5,050 |
|
|
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 | | 34,563 |
0.0 |
0.0 |
0.0 |
44,533 |
44,644 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.2% |
-100.0% |
0.0% |
|
| Employees | | 75 |
0 |
0 |
0 |
83 |
88 |
0 |
0 |
|
| Employee growth % | | 7.1% |
-100.0% |
0.0% |
0.0% |
0.0% |
6.0% |
-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) | | 25,364 |
29,809 |
29,371 |
33,003 |
36,093 |
43,320 |
5,440 |
5,440 |
|
| Balance sheet change% | | -21.0% |
17.5% |
-1.5% |
12.4% |
9.4% |
20.0% |
-87.4% |
0.0% |
|
| Added value | | 4,373.2 |
2,862.0 |
4,187.0 |
3,209.0 |
7,216.6 |
6,160.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,231 |
-1,953 |
0 |
0 |
2,270 |
-949 |
-3,562 |
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 (%) | | 10.6% |
0.0% |
0.0% |
0.0% |
16.2% |
10.8% |
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 % | | 14.6% |
10.4% |
14.2% |
10.3% |
21.1% |
12.1% |
0.0% |
0.0% |
|
| ROI % | | 32.6% |
13.2% |
14.2% |
10.3% |
27.3% |
24.6% |
0.0% |
0.0% |
|
| ROE % | | 35.6% |
26.0% |
40.1% |
30.0% |
59.9% |
33.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 32.9% |
100.0% |
100.0% |
100.0% |
29.0% |
21.9% |
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, % | | -61.5% |
0.0% |
0.0% |
0.0% |
84.6% |
70.0% |
0.0% |
0.0% |
|
| Gearing % | | 33.5% |
0.0% |
0.0% |
0.0% |
74.2% |
61.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 13.5% |
0.0% |
0.0% |
0.0% |
9.7% |
7.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
0.0 |
0.0 |
0.0 |
1.3 |
1.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.6 |
0.0 |
0.0 |
0.0 |
1.4 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 5,482.4 |
0.0 |
0.0 |
0.0 |
576.5 |
1,548.9 |
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 | | 8,618.6 |
0.0 |
0.0 |
0.0 |
8,407.5 |
8,343.9 |
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 | | 58 |
0 |
0 |
0 |
87 |
70 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 58 |
0 |
0 |
0 |
102 |
70 |
0 |
0 |
|
| EBIT / employee | | 49 |
0 |
0 |
0 |
87 |
55 |
0 |
0 |
|
| Net earnings / employee | | 43 |
0 |
0 |
0 |
65 |
38 |
0 |
0 |
|
|