|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 2.8% |
2.2% |
2.5% |
2.3% |
2.4% |
2.1% |
10.1% |
10.0% |
|
 | Credit score (0-100) | | 61 |
65 |
61 |
65 |
63 |
67 |
24 |
25 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.1 |
0.0 |
0.1 |
0.0 |
0.3 |
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 | | 436 |
441 |
440 |
428 |
425 |
421 |
0.0 |
0.0 |
|
 | EBITDA | | 436 |
441 |
440 |
428 |
425 |
421 |
0.0 |
0.0 |
|
 | EBIT | | 288 |
287 |
285 |
253 |
246 |
238 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 263.4 |
278.9 |
277.3 |
234.3 |
227.1 |
216.6 |
0.0 |
0.0 |
|
 | Net earnings | | 205.4 |
217.5 |
216.3 |
182.8 |
177.2 |
169.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 263 |
279 |
277 |
234 |
227 |
217 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 6,150 |
5,996 |
5,842 |
5,732 |
5,870 |
5,687 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 4,054 |
4,272 |
4,488 |
4,671 |
4,848 |
5,017 |
2,998 |
2,998 |
|
 | Interest-bearing liabilities | | 1,041 |
595 |
363 |
279 |
342 |
379 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,150 |
6,031 |
5,957 |
6,027 |
6,249 |
6,530 |
2,998 |
2,998 |
|
|
 | Net Debt | | 1,041 |
560 |
248 |
-15.7 |
-36.8 |
-464 |
-2,998 |
-2,998 |
|
|
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 | | 436 |
441 |
440 |
428 |
425 |
421 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.7% |
1.3% |
-0.4% |
-2.6% |
-0.7% |
-1.0% |
-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) | | 6,150 |
6,031 |
5,957 |
6,027 |
6,249 |
6,530 |
2,998 |
2,998 |
|
 | Balance sheet change% | | 8.6% |
-1.9% |
-1.2% |
1.2% |
3.7% |
4.5% |
-54.1% |
0.0% |
|
 | Added value | | 435.5 |
441.4 |
439.7 |
428.2 |
421.0 |
420.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 411 |
-309 |
-309 |
-269 |
-42 |
-365 |
-4,234 |
-1,519 |
|
|
 | 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 (%) | | 66.2% |
65.1% |
64.9% |
59.1% |
57.9% |
56.6% |
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 % | | 4.9% |
4.7% |
4.8% |
4.2% |
4.0% |
3.8% |
0.0% |
0.0% |
|
 | ROI % | | 4.9% |
4.8% |
4.9% |
4.3% |
4.1% |
3.8% |
0.0% |
0.0% |
|
 | ROE % | | 5.2% |
5.2% |
4.9% |
4.0% |
3.7% |
3.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 65.9% |
70.8% |
75.3% |
77.5% |
77.6% |
76.8% |
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, % | | 239.0% |
126.8% |
56.4% |
-3.7% |
-8.7% |
-110.4% |
0.0% |
0.0% |
|
 | Gearing % | | 25.7% |
13.9% |
8.1% |
6.0% |
7.1% |
7.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.6% |
1.0% |
1.7% |
5.8% |
6.2% |
6.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.2 |
0.8 |
1.0 |
1.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.2 |
0.8 |
1.0 |
1.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
34.9 |
115.0 |
295.1 |
379.1 |
842.7 |
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 | | -1,120.1 |
-750.3 |
-381.7 |
-81.5 |
-4.8 |
327.1 |
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 |
|
|