|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 9.8% |
7.2% |
6.8% |
5.3% |
4.5% |
3.9% |
12.2% |
12.0% |
|
 | Credit score (0-100) | | 26 |
35 |
35 |
41 |
46 |
49 |
19 |
20 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
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 | | 678 |
783 |
872 |
1,364 |
1,349 |
1,136 |
0.0 |
0.0 |
|
 | EBITDA | | 85.7 |
112 |
244 |
680 |
579 |
344 |
0.0 |
0.0 |
|
 | EBIT | | 85.7 |
112 |
244 |
680 |
579 |
344 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 85.2 |
110.2 |
238.5 |
730.8 |
452.1 |
545.3 |
0.0 |
0.0 |
|
 | Net earnings | | 65.5 |
85.4 |
185.3 |
568.2 |
350.4 |
422.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 85.2 |
110 |
238 |
731 |
452 |
545 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 816 |
794 |
869 |
1,324 |
1,560 |
1,864 |
1,617 |
1,617 |
|
 | Interest-bearing liabilities | | 7.3 |
3.5 |
4.5 |
4.4 |
0.6 |
3.6 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,006 |
1,023 |
1,266 |
1,764 |
1,892 |
2,213 |
1,617 |
1,617 |
|
|
 | Net Debt | | -964 |
-832 |
-834 |
-1,199 |
-1,435 |
-1,718 |
-1,617 |
-1,617 |
|
|
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 | | 678 |
783 |
872 |
1,364 |
1,349 |
1,136 |
0.0 |
0.0 |
|
 | Gross profit growth | | -10.0% |
15.6% |
11.3% |
56.5% |
-1.1% |
-15.7% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
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) | | 1,006 |
1,023 |
1,266 |
1,764 |
1,892 |
2,213 |
1,617 |
1,617 |
|
 | Balance sheet change% | | -10.1% |
1.6% |
23.8% |
39.3% |
7.3% |
17.0% |
-26.9% |
0.0% |
|
 | Added value | | 85.7 |
111.5 |
244.5 |
679.7 |
578.9 |
344.0 |
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 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 12.6% |
14.2% |
28.0% |
49.8% |
42.9% |
30.3% |
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 % | | 8.1% |
11.0% |
21.4% |
49.2% |
32.1% |
27.0% |
0.0% |
0.0% |
|
 | ROI % | | 9.3% |
13.8% |
29.3% |
67.7% |
40.6% |
32.3% |
0.0% |
0.0% |
|
 | ROE % | | 7.8% |
10.6% |
22.3% |
51.8% |
24.3% |
24.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 81.1% |
77.6% |
68.6% |
75.1% |
82.5% |
84.3% |
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, % | | -1,124.6% |
-745.8% |
-341.3% |
-176.4% |
-248.0% |
-499.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.9% |
0.4% |
0.5% |
0.3% |
0.0% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.6% |
24.2% |
148.4% |
328.5% |
5,323.6% |
380.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 5.3 |
4.5 |
3.2 |
4.0 |
5.7 |
6.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 5.3 |
4.5 |
3.2 |
4.0 |
5.7 |
6.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 971.1 |
835.2 |
838.8 |
1,203.2 |
1,436.1 |
1,721.3 |
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 | | 816.5 |
793.9 |
868.6 |
719.6 |
548.1 |
420.5 |
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 | | 86 |
112 |
244 |
680 |
579 |
344 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 86 |
112 |
244 |
680 |
579 |
344 |
0 |
0 |
|
 | EBIT / employee | | 86 |
112 |
244 |
680 |
579 |
344 |
0 |
0 |
|
 | Net earnings / employee | | 66 |
85 |
185 |
568 |
350 |
422 |
0 |
0 |
|
|