|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
|
| Bankruptcy risk | | 2.3% |
2.2% |
3.7% |
2.4% |
3.3% |
4.3% |
11.5% |
6.8% |
|
| Credit score (0-100) | | 67 |
68 |
53 |
63 |
53 |
48 |
20 |
11 |
|
| Credit rating | | BBB |
BBB |
BB |
BBB |
BB |
BB |
B |
BB |
|
| Credit limit (kDKK) | | 0.1 |
0.2 |
0.0 |
0.0 |
0.0 |
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 | | 1,611 |
1,413 |
898 |
1,535 |
905 |
647 |
0.0 |
0.0 |
|
| EBITDA | | 1,134 |
943 |
263 |
833 |
272 |
82.1 |
0.0 |
0.0 |
|
| EBIT | | 1,134 |
943 |
263 |
833 |
272 |
82.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,154.9 |
1,004.9 |
238.9 |
824.9 |
271.3 |
77.3 |
0.0 |
0.0 |
|
| Net earnings | | 900.1 |
782.1 |
183.6 |
641.5 |
209.8 |
58.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,155 |
1,005 |
239 |
825 |
271 |
77.3 |
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 | | 3,089 |
3,660 |
1,127 |
1,569 |
1,128 |
987 |
812 |
812 |
|
| Interest-bearing liabilities | | 3.5 |
5.1 |
13.5 |
16.8 |
5.2 |
11.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,779 |
4,041 |
1,925 |
2,169 |
1,700 |
1,698 |
812 |
812 |
|
|
| Net Debt | | -2,573 |
-2,765 |
-469 |
-598 |
-296 |
-583 |
-812 |
-812 |
|
|
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 | | 1,611 |
1,413 |
898 |
1,535 |
905 |
647 |
0.0 |
0.0 |
|
| Gross profit growth | | 185.9% |
-12.3% |
-36.4% |
70.9% |
-41.1% |
-28.5% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
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) | | 3,779 |
4,041 |
1,925 |
2,169 |
1,700 |
1,698 |
812 |
812 |
|
| Balance sheet change% | | 25.4% |
6.9% |
-52.4% |
12.7% |
-21.6% |
-0.1% |
-52.2% |
0.0% |
|
| Added value | | 1,134.4 |
943.4 |
263.2 |
832.9 |
271.6 |
82.1 |
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 (%) | | 70.4% |
66.8% |
29.3% |
54.3% |
30.0% |
12.7% |
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 % | | 34.0% |
25.7% |
8.8% |
40.8% |
14.2% |
4.8% |
0.0% |
0.0% |
|
| ROI % | | 40.8% |
29.7% |
11.0% |
61.2% |
20.2% |
7.7% |
0.0% |
0.0% |
|
| ROE % | | 32.8% |
23.2% |
7.7% |
47.6% |
15.6% |
5.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 83.1% |
90.6% |
74.1% |
79.6% |
82.5% |
64.9% |
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, % | | -226.8% |
-293.1% |
-178.3% |
-71.8% |
-108.8% |
-710.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.1% |
1.2% |
1.1% |
0.5% |
1.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
4.5% |
266.1% |
62.7% |
33.8% |
58.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.9 |
8.5 |
3.1 |
3.3 |
4.1 |
1.6 |
0.0 |
0.0 |
|
| Current Ratio | | 5.5 |
10.6 |
2.4 |
3.6 |
3.0 |
2.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,576.2 |
2,770.2 |
482.7 |
614.8 |
300.8 |
594.3 |
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 | | 1,120.0 |
1,135.4 |
1,127.2 |
1,568.7 |
1,128.5 |
986.6 |
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 | | 1,134 |
943 |
263 |
833 |
272 |
82 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1,134 |
943 |
263 |
833 |
272 |
82 |
0 |
0 |
|
| EBIT / employee | | 1,134 |
943 |
263 |
833 |
272 |
82 |
0 |
0 |
|
| Net earnings / employee | | 900 |
782 |
184 |
642 |
210 |
58 |
0 |
0 |
|
|