|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
 | Bankruptcy risk | | 0.9% |
1.1% |
1.3% |
1.2% |
1.2% |
1.2% |
9.6% |
9.4% |
|
 | Credit score (0-100) | | 90 |
86 |
80 |
81 |
81 |
80 |
26 |
26 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 642.1 |
479.7 |
152.7 |
291.2 |
224.9 |
271.2 |
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 | | 5,325 |
5,307 |
5,396 |
5,546 |
5,516 |
5,192 |
0.0 |
0.0 |
|
 | EBITDA | | 1,493 |
1,765 |
1,742 |
1,483 |
1,612 |
1,957 |
0.0 |
0.0 |
|
 | EBIT | | 1,386 |
1,654 |
1,638 |
1,378 |
1,529 |
1,857 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,368.0 |
1,611.4 |
1,564.9 |
1,303.8 |
1,429.7 |
1,836.9 |
0.0 |
0.0 |
|
 | Net earnings | | 1,067.0 |
1,256.1 |
1,220.5 |
1,003.8 |
1,088.7 |
1,401.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,368 |
1,611 |
1,565 |
1,304 |
1,430 |
1,837 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 279 |
168 |
275 |
170 |
354 |
254 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 3,915 |
4,172 |
4,142 |
4,071 |
4,063 |
4,365 |
2,465 |
2,465 |
|
 | Interest-bearing liabilities | | 5,625 |
6,625 |
7,607 |
8,209 |
9,492 |
10,301 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,718 |
12,073 |
14,559 |
13,677 |
16,417 |
15,903 |
2,465 |
2,465 |
|
|
 | Net Debt | | -2,640 |
-2,977 |
-3,753 |
-2,345 |
-2,887 |
-2,023 |
-2,465 |
-2,465 |
|
|
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 | | 5,325 |
5,307 |
5,396 |
5,546 |
5,516 |
5,192 |
0.0 |
0.0 |
|
 | Gross profit growth | | -8.4% |
-0.3% |
1.7% |
2.8% |
-0.5% |
-5.9% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
3 |
6 |
5 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
-16.7% |
-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) | | 10,718 |
12,073 |
14,559 |
13,677 |
16,417 |
15,903 |
2,465 |
2,465 |
|
 | Balance sheet change% | | 0.5% |
12.6% |
20.6% |
-6.1% |
20.0% |
-3.1% |
-84.5% |
0.0% |
|
 | Added value | | 1,493.2 |
1,765.4 |
1,741.7 |
1,483.1 |
1,633.4 |
1,957.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -226 |
-222 |
3 |
-210 |
100 |
-199 |
-254 |
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 (%) | | 26.0% |
31.2% |
30.4% |
24.9% |
27.7% |
35.8% |
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 % | | 13.0% |
14.5% |
12.3% |
9.8% |
10.2% |
11.5% |
0.0% |
0.0% |
|
 | ROI % | | 15.5% |
16.3% |
14.5% |
11.5% |
11.8% |
13.2% |
0.0% |
0.0% |
|
 | ROE % | | 26.1% |
31.1% |
29.4% |
24.4% |
26.8% |
33.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 36.5% |
34.6% |
28.5% |
29.8% |
24.7% |
27.4% |
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, % | | -176.8% |
-168.7% |
-215.4% |
-158.1% |
-179.1% |
-103.4% |
0.0% |
0.0% |
|
 | Gearing % | | 143.7% |
158.8% |
183.7% |
201.6% |
233.6% |
236.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.4% |
0.7% |
1.0% |
1.0% |
1.1% |
0.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.3 |
1.3 |
1.2 |
1.2 |
1.1 |
1.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.5 |
1.5 |
1.4 |
1.4 |
1.3 |
1.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 8,264.6 |
9,602.5 |
11,359.8 |
10,553.7 |
12,379.3 |
12,324.4 |
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 | | 3,638.4 |
4,002.4 |
3,866.0 |
3,899.8 |
3,708.8 |
4,110.1 |
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 |
494 |
272 |
391 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
494 |
269 |
391 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
459 |
255 |
371 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
335 |
181 |
280 |
0 |
0 |
|
|