|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 1.9% |
2.7% |
1.5% |
2.2% |
3.8% |
2.4% |
9.9% |
9.7% |
|
| Credit score (0-100) | | 72 |
62 |
77 |
66 |
49 |
63 |
24 |
6 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 1.4 |
0.0 |
43.9 |
0.4 |
0.0 |
0.1 |
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 | | 1,643 |
1,154 |
4,007 |
1,146 |
544 |
4,156 |
0.0 |
0.0 |
|
| EBITDA | | 1,643 |
1,154 |
4,007 |
1,146 |
544 |
4,156 |
0.0 |
0.0 |
|
| EBIT | | 1,547 |
1,014 |
3,877 |
1,016 |
413 |
4,089 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,525.4 |
1,027.3 |
3,836.9 |
982.8 |
262.1 |
4,055.8 |
0.0 |
0.0 |
|
| Net earnings | | 1,185.9 |
797.3 |
2,976.9 |
759.7 |
176.9 |
3,161.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,525 |
1,027 |
3,837 |
983 |
262 |
4,056 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 694 |
500 |
411 |
300 |
194 |
89.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,456 |
3,653 |
6,030 |
6,762 |
6,938 |
9,650 |
9,450 |
9,450 |
|
| Interest-bearing liabilities | | 540 |
880 |
0.0 |
0.0 |
1,001 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,180 |
8,774 |
10,420 |
10,958 |
12,302 |
13,869 |
9,450 |
9,450 |
|
|
| Net Debt | | -397 |
-422 |
-3,894 |
-2,788 |
1,001 |
-1,069 |
-9,450 |
-9,450 |
|
|
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 | | 1,643 |
1,154 |
4,007 |
1,146 |
544 |
4,156 |
0.0 |
0.0 |
|
| Gross profit growth | | -15.6% |
-29.8% |
247.3% |
-71.4% |
-52.5% |
663.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,180 |
8,774 |
10,420 |
10,958 |
12,302 |
13,869 |
9,450 |
9,450 |
|
| Balance sheet change% | | -5.9% |
22.2% |
18.8% |
5.2% |
12.3% |
12.7% |
-31.9% |
0.0% |
|
| Added value | | 1,642.9 |
1,153.9 |
4,007.2 |
1,145.7 |
542.3 |
4,156.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 469 |
-334 |
-219 |
-240 |
-237 |
-172 |
-90 |
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 |
4.0 |
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 (%) | | 94.2% |
87.9% |
96.8% |
88.7% |
75.9% |
98.4% |
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 % | | 20.9% |
13.1% |
40.4% |
9.5% |
3.6% |
31.2% |
0.0% |
0.0% |
|
| ROI % | | 33.9% |
24.5% |
73.4% |
15.9% |
5.6% |
46.5% |
0.0% |
0.0% |
|
| ROE % | | 37.5% |
22.4% |
61.5% |
11.9% |
2.6% |
38.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 48.1% |
41.6% |
57.9% |
61.7% |
56.4% |
69.6% |
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, % | | -24.2% |
-36.5% |
-97.2% |
-243.4% |
184.1% |
-25.7% |
0.0% |
0.0% |
|
| Gearing % | | 15.6% |
24.1% |
0.0% |
0.0% |
14.4% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.6% |
2.4% |
9.2% |
0.0% |
30.1% |
6.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
1.5 |
2.1 |
2.4 |
2.1 |
3.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.7 |
1.6 |
2.3 |
2.5 |
2.3 |
3.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 936.9 |
1,301.7 |
3,893.7 |
2,788.4 |
0.0 |
1,068.7 |
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 | | 2,762.2 |
3,153.6 |
5,621.6 |
6,461.3 |
6,744.3 |
9,560.6 |
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 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|