|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.2% |
0.2% |
|
| Bankruptcy risk | | 0.9% |
0.7% |
0.6% |
0.5% |
1.1% |
0.6% |
6.6% |
6.5% |
|
| Credit score (0-100) | | 91 |
96 |
96 |
98 |
85 |
97 |
12 |
12 |
|
| Credit rating | | A |
A |
A |
AA |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 2,465.7 |
3,636.7 |
3,989.1 |
4,513.7 |
1,824.8 |
4,331.7 |
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 | | 56.8 |
44.2 |
98.7 |
32.0 |
142 |
704 |
0.0 |
0.0 |
|
| EBITDA | | 56.8 |
44.2 |
-51.6 |
-139 |
142 |
504 |
0.0 |
0.0 |
|
| EBIT | | 37.5 |
19.1 |
-106 |
-194 |
83.1 |
443 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 4,507.8 |
7,141.5 |
3,300.8 |
6,512.6 |
-4,055.9 |
4,018.0 |
0.0 |
0.0 |
|
| Net earnings | | 3,940.4 |
6,965.4 |
2,626.9 |
5,016.7 |
-3,276.2 |
3,019.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 4,508 |
7,142 |
3,301 |
6,513 |
-4,056 |
4,018 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,458 |
17,113 |
17,086 |
17,031 |
17,023 |
16,963 |
0.0 |
0.0 |
|
| Shareholders equity total | | 30,658 |
37,570 |
40,143 |
45,048 |
41,572 |
44,532 |
44,452 |
44,452 |
|
| Interest-bearing liabilities | | 842 |
11,748 |
11,567 |
11,392 |
9,640 |
9,525 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 33,934 |
49,542 |
52,409 |
57,864 |
51,490 |
54,291 |
44,452 |
44,452 |
|
|
| Net Debt | | -25,043 |
-9,906 |
-14,002 |
-20,237 |
-12,400 |
-15,824 |
-44,452 |
-44,452 |
|
|
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 | | 56.8 |
44.2 |
98.7 |
32.0 |
142 |
704 |
0.0 |
0.0 |
|
| Gross profit growth | | -5.6% |
-22.2% |
123.4% |
-67.6% |
342.8% |
396.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 33,934 |
49,542 |
52,409 |
57,864 |
51,490 |
54,291 |
44,452 |
44,452 |
|
| Balance sheet change% | | 17.7% |
46.0% |
5.8% |
10.4% |
-11.0% |
5.4% |
-18.1% |
0.0% |
|
| Added value | | 56.8 |
44.2 |
-51.6 |
-139.0 |
138.3 |
503.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -39 |
15,631 |
-82 |
-110 |
-66 |
-121 |
-16,963 |
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 |
-1.0 |
-2.0 |
1.0 |
2.0 |
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 (%) | | 66.1% |
43.1% |
-106.9% |
-606.7% |
58.6% |
63.0% |
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 % | | 15.1% |
19.0% |
7.1% |
12.1% |
3.3% |
8.5% |
0.0% |
0.0% |
|
| ROI % | | 15.8% |
19.6% |
7.1% |
12.4% |
3.4% |
8.5% |
0.0% |
0.0% |
|
| ROE % | | 13.5% |
20.4% |
6.8% |
11.8% |
-7.6% |
7.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 90.3% |
75.8% |
76.6% |
77.9% |
80.7% |
82.0% |
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, % | | -44,103.5% |
-22,414.8% |
27,132.8% |
14,560.2% |
-8,747.1% |
-3,141.4% |
0.0% |
0.0% |
|
| Gearing % | | 2.7% |
31.3% |
28.8% |
25.3% |
23.2% |
21.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 26.2% |
12.5% |
2.6% |
1.6% |
55.8% |
4.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 11.2 |
61.2 |
31.4 |
20.9 |
56.3 |
80.5 |
0.0 |
0.0 |
|
| Current Ratio | | 11.2 |
61.2 |
31.4 |
20.9 |
60.8 |
86.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 25,885.0 |
21,653.9 |
25,569.0 |
31,628.7 |
22,039.9 |
25,349.0 |
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 | | 3,146.4 |
5,261.4 |
4,238.7 |
2,454.6 |
5,937.6 |
5,401.9 |
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 |
-139 |
0 |
504 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
-139 |
0 |
504 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
-194 |
0 |
443 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
5,017 |
0 |
3,019 |
0 |
0 |
|
|