|
1000.0
 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 1.7% |
2.6% |
1.9% |
1.7% |
1.7% |
2.6% |
9.9% |
9.7% |
|
 | Credit score (0-100) | | 75 |
61 |
69 |
72 |
72 |
61 |
25 |
26 |
|
 | Credit rating | | A |
BBB |
A |
A |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 10.4 |
0.0 |
2.5 |
5.4 |
7.6 |
0.0 |
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 | | 10,612 |
10,643 |
13,051 |
11,839 |
11,581 |
10,489 |
0.0 |
0.0 |
|
 | EBITDA | | 1,784 |
899 |
1,972 |
1,594 |
1,386 |
817 |
0.0 |
0.0 |
|
 | EBIT | | 1,302 |
315 |
1,424 |
1,027 |
813 |
522 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,229.5 |
245.5 |
1,396.7 |
1,007.8 |
699.5 |
458.7 |
0.0 |
0.0 |
|
 | Net earnings | | 956.7 |
190.4 |
1,088.1 |
784.0 |
532.8 |
354.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,230 |
246 |
1,397 |
1,008 |
700 |
459 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,639 |
2,353 |
2,153 |
2,159 |
1,986 |
1,643 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,695 |
4,885 |
5,473 |
2,257 |
2,290 |
2,145 |
1,605 |
1,605 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
3,671 |
4,579 |
264 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,624 |
10,924 |
10,734 |
9,847 |
10,457 |
5,863 |
1,605 |
1,605 |
|
|
 | Net Debt | | -2,807 |
-3,119 |
-1,160 |
512 |
-992 |
-1,268 |
-1,605 |
-1,605 |
|
|
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 | | 10,612 |
10,643 |
13,051 |
11,839 |
11,581 |
10,489 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.3% |
22.6% |
-9.3% |
-2.2% |
-9.4% |
-100.0% |
0.0% |
|
 | Employees | | 23 |
20 |
21 |
19 |
18 |
18 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-13.0% |
5.0% |
-9.5% |
-5.3% |
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) | | 9,624 |
10,924 |
10,734 |
9,847 |
10,457 |
5,863 |
1,605 |
1,605 |
|
 | Balance sheet change% | | 0.0% |
13.5% |
-1.7% |
-8.3% |
6.2% |
-43.9% |
-72.6% |
0.0% |
|
 | Added value | | 1,784.1 |
898.9 |
1,972.1 |
1,593.8 |
1,380.4 |
817.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 2,598 |
-981 |
-858 |
-672 |
-856 |
-638 |
-1,643 |
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 (%) | | 12.3% |
3.0% |
10.9% |
8.7% |
7.0% |
5.0% |
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 % | | 13.5% |
3.1% |
13.1% |
10.1% |
8.0% |
6.6% |
0.0% |
0.0% |
|
 | ROI % | | 21.2% |
5.5% |
25.6% |
17.3% |
12.3% |
11.3% |
0.0% |
0.0% |
|
 | ROE % | | 16.8% |
3.6% |
21.0% |
20.3% |
23.4% |
16.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 59.2% |
44.7% |
51.0% |
22.9% |
21.9% |
36.6% |
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, % | | -157.3% |
-347.0% |
-58.8% |
32.1% |
-71.6% |
-155.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
162.6% |
199.9% |
12.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
1.6% |
2.8% |
3.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.7 |
1.3 |
1.6 |
1.0 |
1.0 |
1.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.7 |
1.3 |
1.6 |
1.0 |
1.0 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,806.5 |
3,118.9 |
1,160.3 |
3,159.2 |
5,571.1 |
1,531.4 |
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 | | 2,544.9 |
1,957.8 |
2,800.1 |
-233.9 |
-108.1 |
265.1 |
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 | | 78 |
45 |
94 |
84 |
77 |
45 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 78 |
45 |
94 |
84 |
77 |
45 |
0 |
0 |
|
 | EBIT / employee | | 57 |
16 |
68 |
54 |
45 |
29 |
0 |
0 |
|
 | Net earnings / employee | | 42 |
10 |
52 |
41 |
30 |
20 |
0 |
0 |
|
|