|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.3% |
1.1% |
2.2% |
1.3% |
1.2% |
1.2% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 67 |
85 |
65 |
79 |
81 |
81 |
29 |
29 |
|
 | Credit rating | | BBB |
A |
BBB |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.1 |
210.3 |
0.2 |
122.4 |
243.3 |
448.2 |
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 | | 49.4 |
-5.0 |
0.0 |
-5.0 |
-5.8 |
-5.0 |
0.0 |
0.0 |
|
 | EBITDA | | 49.4 |
-5.0 |
0.0 |
-5.0 |
-5.8 |
-5.0 |
0.0 |
0.0 |
|
 | EBIT | | 49.4 |
-5.0 |
0.0 |
-5.0 |
-5.8 |
-5.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,120.5 |
1,696.6 |
2,531.6 |
2,205.9 |
3,431.5 |
5,791.1 |
0.0 |
0.0 |
|
 | Net earnings | | 1,091.3 |
1,620.2 |
2,335.6 |
2,160.7 |
3,034.2 |
4,904.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,121 |
1,697 |
2,532 |
2,206 |
3,432 |
5,791 |
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 | | 4,408 |
5,920 |
6,964 |
8,825 |
11,559 |
16,063 |
10,904 |
10,904 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
862 |
2,244 |
1,101 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,902 |
6,618 |
8,547 |
11,593 |
13,375 |
17,440 |
10,904 |
10,904 |
|
|
 | Net Debt | | -6.9 |
-34.7 |
845 |
2,236 |
1,099 |
-2.2 |
-10,904 |
-10,904 |
|
|
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 | | 49.4 |
-5.0 |
0.0 |
-5.0 |
-5.8 |
-5.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 83.4% |
0.0% |
0.0% |
0.0% |
-15.6% |
13.5% |
0.0% |
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) | | 4,902 |
6,618 |
8,547 |
11,593 |
13,375 |
17,440 |
10,904 |
10,904 |
|
 | Balance sheet change% | | 23.8% |
35.0% |
29.2% |
35.6% |
15.4% |
30.4% |
-37.5% |
0.0% |
|
 | Added value | | 49.4 |
-5.0 |
0.0 |
-5.0 |
-5.8 |
-5.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -96 |
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 |
-1.0 |
0.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 100.0% |
100.0% |
0.0% |
100.0% |
100.0% |
100.0% |
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 % | | 25.4% |
29.5% |
33.6% |
22.0% |
27.5% |
37.6% |
0.0% |
0.0% |
|
 | ROI % | | 26.3% |
30.8% |
36.1% |
23.4% |
29.0% |
40.4% |
0.0% |
0.0% |
|
 | ROE % | | 27.9% |
31.4% |
36.3% |
27.4% |
29.8% |
35.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 89.9% |
89.5% |
81.5% |
76.1% |
86.4% |
92.1% |
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, % | | -14.0% |
689.1% |
0.0% |
-44,724.9% |
-19,011.7% |
43.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
12.4% |
25.4% |
9.5% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.4% |
0.0% |
4.2% |
0.5% |
0.3% |
0.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.6 |
5.1 |
0.1 |
0.2 |
0.3 |
0.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.6 |
5.1 |
0.1 |
0.2 |
0.3 |
0.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 6.9 |
34.7 |
16.7 |
8.2 |
1.8 |
2.2 |
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 | | 268.1 |
1,257.5 |
-1,482.0 |
-2,143.4 |
-1,321.6 |
-542.5 |
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 | | 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 |
|
|