|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.0% |
0.9% |
0.5% |
1.4% |
0.9% |
0.6% |
8.2% |
8.2% |
|
| Credit score (0-100) | | 89 |
89 |
98 |
77 |
88 |
97 |
30 |
30 |
|
| Credit rating | | A |
A |
AA |
A |
A |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 626.8 |
818.5 |
1,426.1 |
120.5 |
1,352.6 |
2,323.4 |
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 | | -9.0 |
-10.4 |
-10.9 |
-14.0 |
-14.0 |
-14.9 |
0.0 |
0.0 |
|
| EBITDA | | -9.0 |
-10.4 |
-10.9 |
-14.0 |
-14.0 |
-14.9 |
0.0 |
0.0 |
|
| EBIT | | -9.0 |
-10.4 |
-10.9 |
-14.0 |
-14.0 |
-14.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,835.4 |
2,152.8 |
3,199.0 |
1,536.2 |
2,693.5 |
3,535.9 |
0.0 |
0.0 |
|
| Net earnings | | 1,823.9 |
2,137.4 |
3,052.8 |
1,680.8 |
2,642.0 |
3,288.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,835 |
2,153 |
3,199 |
1,536 |
2,694 |
3,536 |
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 | | 9,974 |
12,003 |
14,556 |
16,124 |
18,652 |
21,690 |
11,628 |
11,628 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 9,974 |
12,004 |
14,695 |
16,124 |
18,652 |
21,837 |
11,628 |
11,628 |
|
|
| Net Debt | | -1,982 |
-3,723 |
-5,387 |
-7,250 |
-9,069 |
-12,022 |
-11,628 |
-11,628 |
|
|
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 | | -9.0 |
-10.4 |
-10.9 |
-14.0 |
-14.0 |
-14.9 |
0.0 |
0.0 |
|
| Gross profit growth | | -20.1% |
-15.5% |
-5.4% |
-28.2% |
0.2% |
-6.9% |
0.0% |
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) | | 9,974 |
12,004 |
14,695 |
16,124 |
18,652 |
21,837 |
11,628 |
11,628 |
|
| Balance sheet change% | | 20.8% |
20.3% |
22.4% |
9.7% |
15.7% |
17.1% |
-46.8% |
0.0% |
|
| Added value | | -9.0 |
-10.4 |
-10.9 |
-14.0 |
-14.0 |
-14.9 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 20.1% |
19.6% |
24.0% |
16.5% |
16.0% |
17.5% |
0.0% |
0.0% |
|
| ROI % | | 20.1% |
19.6% |
24.1% |
16.5% |
16.0% |
17.5% |
0.0% |
0.0% |
|
| ROE % | | 20.0% |
19.5% |
23.0% |
11.0% |
15.2% |
16.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 100.0% |
100.0% |
99.1% |
100.0% |
100.0% |
99.3% |
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, % | | 22,109.0% |
35,945.9% |
49,350.9% |
51,801.9% |
64,944.4% |
80,552.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 36,876.7 |
63,352.7 |
39.0 |
0.0 |
770,738.3 |
81.7 |
0.0 |
0.0 |
|
| Current Ratio | | 36,876.7 |
63,352.7 |
39.0 |
0.0 |
770,738.3 |
81.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,982.1 |
3,722.6 |
5,387.1 |
7,249.7 |
9,068.8 |
12,022.5 |
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 | | 16.9 |
528.0 |
-110.6 |
1,230.2 |
2,683.8 |
4,328.4 |
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 | | 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 |
|
|