|
1000.0
 | Bankruptcy risk for industry | | 2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
|
 | Bankruptcy risk | | 4.1% |
3.7% |
2.0% |
2.5% |
2.5% |
2.0% |
9.6% |
9.4% |
|
 | Credit score (0-100) | | 50 |
52 |
67 |
62 |
62 |
68 |
26 |
26 |
|
 | Credit rating | | BBB |
BBB |
A |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.3 |
0.0 |
0.0 |
0.4 |
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 | | 1,697 |
1,620 |
2,590 |
2,621 |
2,768 |
2,174 |
0.0 |
0.0 |
|
 | EBITDA | | 721 |
494 |
1,053 |
892 |
953 |
613 |
0.0 |
0.0 |
|
 | EBIT | | 218 |
229 |
639 |
522 |
637 |
342 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 166.9 |
195.4 |
589.7 |
484.6 |
579.7 |
337.1 |
0.0 |
0.0 |
|
 | Net earnings | | 124.6 |
150.5 |
456.4 |
374.8 |
445.6 |
262.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 167 |
195 |
590 |
485 |
580 |
337 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,093 |
1,857 |
2,748 |
3,448 |
2,499 |
2,688 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,066 |
1,216 |
1,673 |
2,048 |
2,493 |
2,756 |
2,356 |
2,356 |
|
 | Interest-bearing liabilities | | 890 |
341 |
1,281 |
1,256 |
0.0 |
95.6 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,589 |
2,380 |
4,169 |
4,091 |
3,415 |
3,806 |
2,356 |
2,356 |
|
|
 | Net Debt | | 890 |
187 |
1,281 |
1,256 |
-18.9 |
95.6 |
-2,356 |
-2,356 |
|
|
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 | | 1,697 |
1,620 |
2,590 |
2,621 |
2,768 |
2,174 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-4.5% |
59.9% |
1.2% |
5.6% |
-21.4% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
4 |
5 |
5 |
5 |
4 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
33.3% |
25.0% |
0.0% |
0.0% |
-20.0% |
-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) | | 2,589 |
2,380 |
4,169 |
4,091 |
3,415 |
3,806 |
2,356 |
2,356 |
|
 | Balance sheet change% | | 0.0% |
-8.0% |
75.1% |
-1.9% |
-16.5% |
11.4% |
-38.1% |
0.0% |
|
 | Added value | | 720.9 |
493.9 |
1,052.7 |
892.2 |
1,006.7 |
613.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,590 |
-501 |
477 |
330 |
-1,265 |
-83 |
-2,688 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 % | | 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 (%) | | 12.8% |
14.2% |
24.7% |
19.9% |
23.0% |
15.7% |
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 % | | 8.4% |
9.2% |
19.5% |
12.6% |
17.1% |
9.6% |
0.0% |
0.0% |
|
 | ROI % | | 9.9% |
11.5% |
25.1% |
14.9% |
19.1% |
11.0% |
0.0% |
0.0% |
|
 | ROE % | | 11.7% |
13.2% |
31.6% |
20.1% |
19.6% |
10.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 41.2% |
51.1% |
40.1% |
50.1% |
73.0% |
72.4% |
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, % | | 123.5% |
38.0% |
121.7% |
140.7% |
-2.0% |
15.6% |
0.0% |
0.0% |
|
 | Gearing % | | 83.5% |
28.0% |
76.6% |
61.3% |
0.0% |
3.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 11.5% |
5.5% |
6.0% |
3.0% |
9.7% |
22.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.7 |
0.6 |
0.3 |
1.6 |
1.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
0.8 |
0.7 |
0.4 |
2.2 |
2.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
153.4 |
0.0 |
0.0 |
18.9 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -196.3 |
-173.3 |
-742.7 |
-984.6 |
492.4 |
561.2 |
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 | | 240 |
123 |
211 |
178 |
201 |
153 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 240 |
123 |
211 |
178 |
191 |
153 |
0 |
0 |
|
 | EBIT / employee | | 73 |
57 |
128 |
104 |
127 |
85 |
0 |
0 |
|
 | Net earnings / employee | | 42 |
38 |
91 |
75 |
89 |
66 |
0 |
0 |
|
|