|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 2.6% |
2.1% |
3.6% |
2.0% |
1.7% |
1.8% |
12.1% |
11.8% |
|
| Credit score (0-100) | | 63 |
69 |
52 |
67 |
72 |
70 |
20 |
20 |
|
| Credit rating | | BBB |
A |
BBB |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.2 |
0.0 |
0.4 |
2.7 |
1.3 |
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 | | 2,281 |
2,048 |
2,026 |
2,066 |
2,102 |
2,095 |
0.0 |
0.0 |
|
| EBITDA | | 283 |
257 |
267 |
300 |
228 |
204 |
0.0 |
0.0 |
|
| EBIT | | 173 |
111 |
209 |
300 |
228 |
204 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 147.7 |
111.3 |
196.5 |
277.8 |
208.9 |
204.6 |
0.0 |
0.0 |
|
| Net earnings | | 0.1 |
159.7 |
72.4 |
240.6 |
251.7 |
153.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 148 |
111 |
196 |
278 |
209 |
205 |
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 | | 867 |
1,031 |
1,103 |
1,319 |
1,571 |
1,649 |
569 |
569 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,381 |
2,596 |
3,427 |
3,600 |
3,328 |
3,322 |
569 |
569 |
|
|
| Net Debt | | -172 |
-1,571 |
-2,262 |
-2,676 |
-1,971 |
-2,139 |
-569 |
-569 |
|
|
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 | | 2,281 |
2,048 |
2,026 |
2,066 |
2,102 |
2,095 |
0.0 |
0.0 |
|
| Gross profit growth | | 3.4% |
-10.2% |
-1.1% |
2.0% |
1.8% |
-0.4% |
-100.0% |
0.0% |
|
| Employees | | 4 |
3 |
3 |
3 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-25.0% |
0.0% |
0.0% |
33.3% |
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) | | 1,381 |
2,596 |
3,427 |
3,600 |
3,328 |
3,322 |
569 |
569 |
|
| Balance sheet change% | | -49.0% |
88.0% |
32.0% |
5.0% |
-7.5% |
-0.2% |
-82.9% |
0.0% |
|
| Added value | | 283.1 |
257.4 |
266.9 |
299.6 |
228.3 |
203.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -220 |
-292 |
-115 |
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 | | 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 (%) | | 7.6% |
5.4% |
10.3% |
14.5% |
10.9% |
9.7% |
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 % | | 8.5% |
5.6% |
7.0% |
8.5% |
6.6% |
6.2% |
0.0% |
0.0% |
|
| ROI % | | 16.9% |
11.5% |
18.6% |
23.8% |
15.8% |
12.7% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
16.8% |
6.8% |
19.9% |
17.4% |
9.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 62.8% |
39.7% |
32.2% |
36.6% |
47.2% |
49.6% |
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, % | | -60.6% |
-610.1% |
-847.5% |
-893.2% |
-863.6% |
-1,048.9% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 16.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.1 |
1.6 |
1.5 |
1.5 |
1.8 |
1.9 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
1.6 |
1.5 |
1.5 |
1.8 |
1.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 171.6 |
1,570.5 |
2,261.7 |
2,676.2 |
1,971.4 |
2,139.3 |
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 | | 572.7 |
914.0 |
1,109.2 |
1,227.9 |
1,479.6 |
1,557.8 |
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 | | 71 |
86 |
89 |
100 |
57 |
51 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 71 |
86 |
89 |
100 |
57 |
51 |
0 |
0 |
|
| EBIT / employee | | 43 |
37 |
70 |
100 |
57 |
51 |
0 |
0 |
|
| Net earnings / employee | | 0 |
53 |
24 |
80 |
63 |
38 |
0 |
0 |
|
|