/mount/enginehtml/companyviews/145/459053/images/cr_current_ratio_last-year_2020.png?v=1734922012606
/mount/enginehtml/companyviews/145/459053/images/cr_current_ratio_last-year_2021.png?v=1734922012619
/mount/enginehtml/companyviews/145/459053/images/cr_current_ratio_last-year_2022.png?v=1734922012623
|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 2.8% |
5.4% |
2.2% |
1.6% |
0.8% |
0.8% |
4.2% |
3.9% |
|
| Credit score (0-100) | | 61 |
43 |
65 |
73 |
92 |
90 |
48 |
50 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
AA |
AA |
BBB |
BBB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.5 |
29.0 |
1,419.6 |
1,447.9 |
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 | | 27,263 |
26,790 |
28,081 |
23,650 |
24,773 |
19,815 |
0.0 |
0.0 |
|
| EBITDA | | 2,738 |
-1,861 |
4,199 |
3,357 |
3,316 |
1,657 |
0.0 |
0.0 |
|
| EBIT | | 2,295 |
-2,597 |
3,267 |
2,550 |
1,820 |
1,028 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,999.9 |
-2,892.0 |
3,246.9 |
2,128.4 |
1,406.3 |
1,190.9 |
0.0 |
0.0 |
|
| Net earnings | | 1,474.0 |
-2,282.5 |
2,535.3 |
1,651.3 |
1,080.1 |
926.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,000 |
-2,892 |
3,247 |
2,128 |
1,406 |
1,191 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 333 |
219 |
1,596 |
1,205 |
5,112 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,294 |
3,012 |
5,547 |
7,198 |
8,278 |
9,211 |
7,567 |
7,567 |
|
| Interest-bearing liabilities | | 9,816 |
6,595 |
6,771 |
6,072 |
3,483 |
986 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 34,226 |
25,336 |
34,291 |
30,472 |
25,848 |
17,949 |
7,567 |
7,567 |
|
|
| Net Debt | | 706 |
3,436 |
-2,051 |
-4,080 |
-952 |
-7,214 |
-7,317 |
-7,317 |
|
|
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 | | 27,263 |
26,790 |
28,081 |
23,650 |
24,773 |
19,815 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-1.7% |
4.8% |
-15.8% |
4.8% |
-20.0% |
-100.0% |
0.0% |
|
| Employees | | 55 |
63 |
55 |
48 |
46 |
34 |
0 |
0 |
|
| Employee growth % | | 0.0% |
14.5% |
-12.7% |
-12.7% |
-4.2% |
-26.1% |
-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) | | 34,226 |
25,336 |
34,291 |
30,472 |
25,848 |
17,949 |
7,567 |
7,567 |
|
| Balance sheet change% | | 0.0% |
-26.0% |
35.3% |
-11.1% |
-15.2% |
-30.6% |
-57.8% |
0.0% |
|
| Added value | | 2,738.3 |
-1,860.7 |
4,199.0 |
3,356.7 |
2,626.5 |
1,656.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,586 |
-914 |
-96 |
-1,614 |
2,181 |
-5,936 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 8.4% |
-9.7% |
11.6% |
10.8% |
7.3% |
5.2% |
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 % | | 6.7% |
-8.7% |
11.6% |
7.9% |
6.6% |
5.8% |
0.0% |
0.0% |
|
| ROI % | | 15.2% |
-21.0% |
29.2% |
17.7% |
12.1% |
9.7% |
0.0% |
0.0% |
|
| ROE % | | 27.8% |
-55.0% |
59.2% |
25.9% |
14.0% |
10.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 15.5% |
11.9% |
16.2% |
23.6% |
32.0% |
51.3% |
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, % | | 25.8% |
-184.7% |
-48.8% |
-121.6% |
-28.7% |
-435.5% |
0.0% |
0.0% |
|
| Gearing % | | 185.4% |
219.0% |
122.1% |
84.4% |
42.1% |
10.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.1% |
3.6% |
3.2% |
6.6% |
9.4% |
3.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.1 |
1.0 |
1.2 |
1.4 |
1.7 |
2.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.1 |
1.0 |
1.2 |
1.4 |
1.7 |
2.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 9,110.6 |
3,158.4 |
8,822.2 |
10,152.6 |
4,434.9 |
8,200.1 |
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 | | 2,360.7 |
912.1 |
4,960.3 |
7,591.9 |
8,302.5 |
10,380.4 |
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 | | 50 |
-30 |
76 |
70 |
57 |
49 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 50 |
-30 |
76 |
70 |
72 |
49 |
0 |
0 |
|
| EBIT / employee | | 42 |
-41 |
59 |
53 |
40 |
30 |
0 |
0 |
|
| Net earnings / employee | | 27 |
-36 |
46 |
34 |
23 |
27 |
0 |
0 |
|
|