|
1000.0
 | Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
 | Bankruptcy risk | | 4.3% |
5.8% |
6.6% |
4.7% |
3.4% |
3.6% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 50 |
41 |
37 |
45 |
53 |
52 |
28 |
29 |
|
 | Credit rating | | BBB |
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 | | 4,444 |
4,479 |
5,318 |
6,721 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 3,058 |
1,035 |
909 |
2,596 |
2,458 |
3,337 |
0.0 |
0.0 |
|
 | EBITDA | | 1,809 |
36.5 |
25.1 |
1,404 |
1,283 |
2,175 |
0.0 |
0.0 |
|
 | EBIT | | 1,809 |
36.5 |
25.1 |
1,404 |
1,283 |
1,959 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,782.3 |
36.5 |
25.1 |
1,403.9 |
1,282.6 |
1,960.8 |
0.0 |
0.0 |
|
 | Net earnings | | 1,782.3 |
36.5 |
25.1 |
1,403.9 |
1,282.6 |
-1,767.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,782 |
36.5 |
25.1 |
1,404 |
1,283 |
1,961 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,106 |
2,106 |
2,698 |
2,888 |
10,863 |
12,969 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 3,551 |
3,786 |
3,862 |
3,792 |
11,626 |
9,845 |
9,765 |
9,765 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
538 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,551 |
3,786 |
3,862 |
3,792 |
11,626 |
13,123 |
9,765 |
9,765 |
|
|
 | Net Debt | | -558 |
-743 |
-583 |
-324 |
-181 |
538 |
-9,765 |
-9,765 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 4,444 |
4,479 |
5,318 |
6,721 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.8% |
18.7% |
26.4% |
-100.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 3,058 |
1,035 |
909 |
2,596 |
2,458 |
3,337 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-66.1% |
-12.2% |
185.8% |
-5.3% |
35.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
3 |
3 |
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) | | 3,551 |
3,786 |
3,862 |
3,792 |
11,626 |
13,123 |
9,765 |
9,765 |
|
 | Balance sheet change% | | 0.0% |
6.6% |
2.0% |
-1.8% |
206.5% |
12.9% |
-25.6% |
0.0% |
|
 | Added value | | 1,809.3 |
36.5 |
25.1 |
1,403.9 |
1,283.3 |
2,175.4 |
0.0 |
0.0 |
|
 | Added value % | | 40.7% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 2,687 |
0 |
592 |
190 |
7,975 |
1,308 |
-12,969 |
0 |
|
|
 | Net sales trend | | 0.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 40.7% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 40.7% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 59.2% |
3.5% |
2.8% |
54.1% |
52.2% |
58.7% |
0.0% |
0.0% |
|
 | Net Earnings % | | 40.1% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 40.1% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 40.1% |
0.8% |
0.5% |
20.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 51.0% |
1.0% |
0.7% |
36.7% |
16.6% |
15.8% |
0.0% |
0.0% |
|
 | ROI % | | 51.0% |
1.0% |
0.7% |
36.7% |
16.6% |
17.8% |
0.0% |
0.0% |
|
 | ROE % | | 50.2% |
1.0% |
0.7% |
36.7% |
16.6% |
-16.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
75.0% |
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 % | | -12.6% |
-16.6% |
-11.0% |
-4.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -30.9% |
-2,034.3% |
-2,322.2% |
-23.0% |
-14.1% |
24.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
5.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 558.4 |
742.6 |
583.0 |
323.6 |
181.4 |
0.0 |
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 % | | 19.4% |
24.5% |
11.0% |
4.8% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 864.3 |
1,099.7 |
583.0 |
323.6 |
181.4 |
-3,123.5 |
0.0 |
0.0 |
|
 | Net working capital % | | 19.4% |
24.5% |
11.0% |
4.8% |
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 |
428 |
725 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
428 |
725 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
428 |
653 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
428 |
-589 |
0 |
0 |
|
|