|
1000.0
| Bankruptcy risk for industry | | 5.5% |
5.5% |
5.5% |
5.5% |
5.5% |
5.5% |
5.5% |
5.5% |
|
| Bankruptcy risk | | 3.5% |
3.0% |
1.7% |
1.8% |
3.4% |
1.5% |
11.8% |
11.8% |
|
| Credit score (0-100) | | 55 |
59 |
73 |
70 |
54 |
75 |
20 |
20 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
1.7 |
1.0 |
0.0 |
10.0 |
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 | | 1,940 |
2,229 |
2,582 |
2,780 |
2,863 |
3,692 |
0.0 |
0.0 |
|
| EBITDA | | 133 |
256 |
428 |
242 |
19.0 |
406 |
0.0 |
0.0 |
|
| EBIT | | 122 |
245 |
417 |
227 |
8.0 |
402 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 113.5 |
235.3 |
397.1 |
207.4 |
7.0 |
403.0 |
0.0 |
0.0 |
|
| Net earnings | | 88.5 |
183.5 |
309.2 |
161.7 |
6.0 |
314.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 114 |
235 |
397 |
207 |
7.0 |
403 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 39.4 |
28.7 |
37.7 |
22.8 |
11.0 |
7.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 81.0 |
265 |
574 |
509 |
515 |
829 |
460 |
460 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 672 |
1,280 |
1,551 |
1,289 |
1,524 |
1,924 |
460 |
460 |
|
|
| Net Debt | | -421 |
-976 |
-1,267 |
-1,073 |
-1,227 |
-1,581 |
-460 |
-460 |
|
|
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 | | 1,940 |
2,229 |
2,582 |
2,780 |
2,863 |
3,692 |
0.0 |
0.0 |
|
| Gross profit growth | | 8.8% |
14.9% |
15.8% |
7.7% |
3.0% |
28.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
5 |
5 |
5 |
7 |
7 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
40.0% |
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) | | 672 |
1,280 |
1,551 |
1,289 |
1,524 |
1,924 |
460 |
460 |
|
| Balance sheet change% | | 19.7% |
90.4% |
21.2% |
-16.9% |
18.2% |
26.3% |
-76.1% |
0.0% |
|
| Added value | | 133.2 |
255.8 |
428.2 |
242.0 |
22.8 |
406.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -22 |
-22 |
-2 |
-30 |
-23 |
-8 |
-8 |
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 (%) | | 6.3% |
11.0% |
16.1% |
8.2% |
0.3% |
10.9% |
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 % | | 19.7% |
25.1% |
29.4% |
16.0% |
0.6% |
23.4% |
0.0% |
0.0% |
|
| ROI % | | 302.3% |
141.8% |
96.8% |
41.0% |
1.6% |
59.9% |
0.0% |
0.0% |
|
| ROE % | | 27.6% |
106.2% |
73.8% |
29.9% |
1.2% |
46.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 12.0% |
20.7% |
37.0% |
40.0% |
34.5% |
43.7% |
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, % | | -315.7% |
-381.7% |
-295.8% |
-443.2% |
-6,457.9% |
-389.1% |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
1.1 |
1.5 |
1.5 |
1.3 |
1.6 |
0.0 |
0.0 |
|
| Current Ratio | | 1.0 |
1.3 |
1.7 |
1.6 |
1.4 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 420.5 |
976.3 |
1,266.6 |
1,072.6 |
1,227.0 |
1,581.4 |
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 | | 8.6 |
246.4 |
583.8 |
466.6 |
440.0 |
829.2 |
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 |
51 |
86 |
48 |
3 |
58 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
51 |
86 |
48 |
3 |
58 |
0 |
0 |
|
| EBIT / employee | | 0 |
49 |
83 |
45 |
1 |
57 |
0 |
0 |
|
| Net earnings / employee | | 0 |
37 |
62 |
32 |
1 |
45 |
0 |
0 |
|
|