|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.6% |
3.6% |
|
 | Bankruptcy risk | | 5.5% |
4.7% |
3.8% |
1.8% |
1.1% |
1.1% |
7.3% |
7.1% |
|
 | Credit score (0-100) | | 42 |
47 |
51 |
70 |
85 |
83 |
33 |
34 |
|
 | Credit rating | | BBB |
BBB |
BBB |
A |
A |
A |
BBB |
BBB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
3.5 |
429.2 |
495.5 |
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 | | 1,786 |
1,093 |
1,225 |
4,543 |
6,090 |
5,667 |
0.0 |
0.0 |
|
 | EBITDA | | 478 |
80.2 |
241 |
3,555 |
3,811 |
3,086 |
0.0 |
0.0 |
|
 | EBIT | | 478 |
80.2 |
241 |
3,555 |
3,811 |
3,086 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 415.1 |
10.7 |
154.9 |
3,119.6 |
3,682.8 |
2,664.0 |
0.0 |
0.0 |
|
 | Net earnings | | 323.3 |
6.7 |
118.6 |
2,417.8 |
2,863.3 |
2,079.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 415 |
10.7 |
155 |
3,120 |
3,683 |
2,664 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,034 |
1,041 |
1,159 |
3,577 |
6,441 |
8,520 |
8,270 |
8,270 |
|
 | Interest-bearing liabilities | | 1,331 |
1,994 |
4,107 |
3,861 |
4,153 |
3,464 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 3,737 |
3,922 |
6,862 |
9,944 |
13,763 |
14,391 |
8,270 |
8,270 |
|
|
 | Net Debt | | 1,331 |
1,994 |
2,920 |
2,498 |
3,062 |
2,281 |
-8,270 |
-8,270 |
|
|
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 | | 1,786 |
1,093 |
1,225 |
4,543 |
6,090 |
5,667 |
0.0 |
0.0 |
|
 | Gross profit growth | | -19.8% |
-38.8% |
12.1% |
270.8% |
34.1% |
-7.0% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
5 |
7 |
7 |
7 |
7 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-16.7% |
40.0% |
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) | | 3,737 |
3,922 |
6,862 |
9,944 |
13,763 |
14,391 |
8,270 |
8,270 |
|
 | Balance sheet change% | | 20.4% |
4.9% |
75.0% |
44.9% |
38.4% |
4.6% |
-42.5% |
0.0% |
|
 | Added value | | 477.5 |
80.2 |
240.5 |
3,555.2 |
3,810.6 |
3,086.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 (%) | | 26.7% |
7.3% |
19.6% |
78.3% |
62.6% |
54.5% |
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 % | | 14.0% |
2.4% |
5.1% |
43.1% |
32.9% |
22.3% |
0.0% |
0.0% |
|
 | ROI % | | 24.4% |
3.4% |
6.6% |
56.7% |
43.1% |
27.8% |
0.0% |
0.0% |
|
 | ROE % | | 37.0% |
0.6% |
10.8% |
102.1% |
57.2% |
27.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 27.7% |
26.5% |
16.9% |
36.0% |
46.8% |
59.2% |
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, % | | 278.7% |
2,484.8% |
1,213.7% |
70.3% |
80.4% |
73.9% |
0.0% |
0.0% |
|
 | Gearing % | | 128.7% |
191.5% |
354.2% |
107.9% |
64.5% |
40.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.8% |
4.9% |
4.0% |
12.6% |
5.3% |
12.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
0.2 |
0.5 |
0.8 |
0.6 |
0.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.4 |
1.4 |
1.2 |
1.6 |
1.9 |
2.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
1,187.4 |
1,363.5 |
1,090.3 |
1,183.3 |
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 | | 1,034.3 |
1,031.7 |
1,176.0 |
3,594.1 |
6,405.3 |
8,484.8 |
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 | | 80 |
16 |
34 |
508 |
544 |
441 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 80 |
16 |
34 |
508 |
544 |
441 |
0 |
0 |
|
 | EBIT / employee | | 80 |
16 |
34 |
508 |
544 |
441 |
0 |
0 |
|
 | Net earnings / employee | | 54 |
1 |
17 |
345 |
409 |
297 |
0 |
0 |
|
|