|
1000.0
| Bankruptcy risk for industry | | 1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
|
| Bankruptcy risk | | 1.2% |
1.1% |
1.1% |
1.0% |
1.1% |
1.0% |
8.1% |
8.1% |
|
| Credit score (0-100) | | 84 |
85 |
84 |
85 |
84 |
84 |
30 |
30 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 300.8 |
430.7 |
423.6 |
642.2 |
375.7 |
511.2 |
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 | | 9,358 |
8,696 |
9,665 |
9,749 |
7,720 |
8,358 |
0.0 |
0.0 |
|
| EBITDA | | 5,080 |
4,234 |
4,840 |
4,703 |
3,071 |
3,477 |
0.0 |
0.0 |
|
| EBIT | | 4,141 |
3,197 |
3,768 |
3,662 |
2,244 |
2,748 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 4,086.0 |
3,158.2 |
3,729.1 |
3,621.0 |
2,220.2 |
2,715.7 |
0.0 |
0.0 |
|
| Net earnings | | 3,185.0 |
2,459.8 |
2,907.5 |
2,809.5 |
1,734.7 |
2,118.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 4,086 |
3,158 |
3,729 |
3,621 |
2,220 |
2,716 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 6,127 |
7,145 |
6,104 |
5,415 |
4,588 |
3,859 |
0.0 |
0.0 |
|
| Shareholders equity total | | 7,248 |
6,708 |
7,115 |
7,025 |
5,959 |
6,278 |
4,978 |
4,978 |
|
| Interest-bearing liabilities | | 172 |
392 |
400 |
407 |
411 |
431 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,637 |
11,796 |
11,870 |
11,481 |
9,037 |
9,687 |
4,978 |
4,978 |
|
|
| Net Debt | | -997 |
-1,399 |
-495 |
-1,809 |
-893 |
-989 |
-4,978 |
-4,978 |
|
|
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 | | 9,358 |
8,696 |
9,665 |
9,749 |
7,720 |
8,358 |
0.0 |
0.0 |
|
| Gross profit growth | | 25.1% |
-7.1% |
11.1% |
0.9% |
-20.8% |
8.3% |
-100.0% |
0.0% |
|
| Employees | | 10 |
11 |
10 |
10 |
9 |
9 |
0 |
0 |
|
| Employee growth % | | 11.1% |
10.0% |
-9.1% |
0.0% |
-10.0% |
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) | | 10,637 |
11,796 |
11,870 |
11,481 |
9,037 |
9,687 |
4,978 |
4,978 |
|
| Balance sheet change% | | 7.8% |
10.9% |
0.6% |
-3.3% |
-21.3% |
7.2% |
-48.6% |
0.0% |
|
| Added value | | 5,080.0 |
4,234.1 |
4,839.7 |
4,702.6 |
3,283.8 |
3,476.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -558 |
-19 |
-2,113 |
-1,729 |
-1,654 |
-1,458 |
-3,859 |
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 (%) | | 44.3% |
36.8% |
39.0% |
37.6% |
29.1% |
32.9% |
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 % | | 40.4% |
28.5% |
31.8% |
31.4% |
21.9% |
29.4% |
0.0% |
0.0% |
|
| ROI % | | 49.1% |
35.1% |
39.6% |
39.7% |
27.4% |
37.3% |
0.0% |
0.0% |
|
| ROE % | | 47.9% |
35.3% |
42.1% |
39.7% |
26.7% |
34.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 68.1% |
56.9% |
59.9% |
61.2% |
65.9% |
64.8% |
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, % | | -19.6% |
-33.0% |
-10.2% |
-38.5% |
-29.1% |
-28.4% |
0.0% |
0.0% |
|
| Gearing % | | 2.4% |
5.8% |
5.6% |
5.8% |
6.9% |
6.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.2% |
13.7% |
9.7% |
10.6% |
6.0% |
9.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
1.5 |
1.7 |
1.7 |
1.6 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
1.8 |
2.1 |
2.1 |
2.2 |
2.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,169.0 |
1,790.9 |
895.4 |
2,216.0 |
1,303.4 |
1,419.7 |
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 | | 2,372.0 |
2,014.8 |
2,990.8 |
3,119.3 |
2,427.5 |
3,049.5 |
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 | | 508 |
385 |
484 |
470 |
365 |
386 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 508 |
385 |
484 |
470 |
341 |
386 |
0 |
0 |
|
| EBIT / employee | | 414 |
291 |
377 |
366 |
249 |
305 |
0 |
0 |
|
| Net earnings / employee | | 319 |
224 |
291 |
281 |
193 |
235 |
0 |
0 |
|
|