|
1000.0
 | Bankruptcy risk for industry | | 7.2% |
7.2% |
7.2% |
7.2% |
7.2% |
7.2% |
7.2% |
7.2% |
|
 | Bankruptcy risk | | 3.9% |
3.2% |
3.9% |
4.0% |
3.3% |
1.8% |
5.9% |
5.9% |
|
 | Credit score (0-100) | | 52 |
56 |
48 |
49 |
54 |
72 |
39 |
39 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.0 |
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 | | 4,404 |
3,949 |
5,271 |
5,374 |
5,043 |
6,128 |
0.0 |
0.0 |
|
 | EBITDA | | 1,362 |
1,171 |
2,122 |
1,787 |
1,529 |
1,416 |
0.0 |
0.0 |
|
 | EBIT | | 1,337 |
1,148 |
2,109 |
1,779 |
1,477 |
1,050 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,322.7 |
1,128.6 |
2,083.0 |
1,751.0 |
1,475.0 |
983.4 |
0.0 |
0.0 |
|
 | Net earnings | | 1,027.0 |
877.6 |
1,619.1 |
1,361.8 |
1,145.0 |
761.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,323 |
1,129 |
2,083 |
1,751 |
1,475 |
983 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 29.4 |
25.4 |
12.7 |
5.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,527 |
1,378 |
2,119 |
1,862 |
1,645 |
2,407 |
1,520 |
1,520 |
|
 | Interest-bearing liabilities | | 259 |
313 |
216 |
240 |
2,012 |
2,102 |
631 |
631 |
|
 | Balance sheet total (assets) | | 2,869 |
3,186 |
3,509 |
2,877 |
4,257 |
5,391 |
2,151 |
2,151 |
|
|
 | Net Debt | | -1,570 |
-1,763 |
-1,869 |
-1,633 |
1,433 |
246 |
631 |
631 |
|
|
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 | | 4,404 |
3,949 |
5,271 |
5,374 |
5,043 |
6,128 |
0.0 |
0.0 |
|
 | Gross profit growth | | 9.1% |
-10.3% |
33.5% |
1.9% |
-6.2% |
21.5% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
4 |
4 |
5 |
5 |
7 |
0 |
0 |
|
 | Employee growth % | | -25.0% |
33.3% |
0.0% |
25.0% |
0.0% |
40.0% |
-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) | | 2,869 |
3,186 |
3,509 |
2,877 |
4,257 |
5,391 |
2,151 |
2,151 |
|
 | Balance sheet change% | | 12.0% |
11.1% |
10.1% |
-18.0% |
48.0% |
26.6% |
-60.1% |
0.0% |
|
 | Added value | | 1,362.3 |
1,171.4 |
2,121.6 |
1,786.5 |
1,484.1 |
1,416.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -44 |
-27 |
-25 |
-14 |
2,460 |
-733 |
0 |
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 (%) | | 30.3% |
29.1% |
40.0% |
33.1% |
29.3% |
17.1% |
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 % | | 49.2% |
38.0% |
63.1% |
55.7% |
41.7% |
22.3% |
0.0% |
0.0% |
|
 | ROI % | | 85.4% |
65.2% |
104.7% |
80.1% |
50.9% |
25.8% |
0.0% |
0.0% |
|
 | ROE % | | 74.5% |
60.4% |
92.6% |
68.4% |
65.3% |
37.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 53.2% |
43.2% |
60.4% |
64.7% |
38.6% |
44.6% |
70.7% |
70.7% |
|
 | 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, % | | -115.3% |
-150.5% |
-88.1% |
-91.4% |
93.7% |
17.4% |
0.0% |
0.0% |
|
 | Gearing % | | 17.0% |
22.7% |
10.2% |
12.9% |
122.3% |
87.3% |
41.5% |
41.5% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.5% |
7.2% |
10.5% |
12.5% |
1.1% |
4.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.2 |
1.7 |
2.5 |
2.8 |
3.2 |
4.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.2 |
1.7 |
2.5 |
2.8 |
3.2 |
4.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,829.9 |
2,076.3 |
2,084.8 |
1,872.4 |
579.0 |
1,855.2 |
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 | | 1,497.6 |
1,313.7 |
2,065.4 |
1,818.5 |
1,157.0 |
2,368.1 |
-315.5 |
-315.5 |
|
 | 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 | | 454 |
293 |
530 |
357 |
297 |
202 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 454 |
293 |
530 |
357 |
306 |
202 |
0 |
0 |
|
 | EBIT / employee | | 446 |
287 |
527 |
356 |
295 |
150 |
0 |
0 |
|
 | Net earnings / employee | | 342 |
219 |
405 |
272 |
229 |
109 |
0 |
0 |
|
|