|
1000.0
| Bankruptcy risk for industry | | 2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 0.6% |
0.9% |
3.4% |
14.9% |
5.0% |
1.6% |
14.7% |
14.7% |
|
| Credit score (0-100) | | 97 |
91 |
53 |
13 |
43 |
73 |
14 |
14 |
|
| Credit rating | | AA |
A |
BBB |
BB |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 7,923.6 |
2,095.5 |
0.0 |
0.0 |
0.0 |
8.1 |
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 | | 2,317 |
1,544 |
2,876 |
1,356 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | 1,782 |
1,544 |
2,876 |
1,356 |
656 |
496 |
0.0 |
0.0 |
|
| EBIT | | 836 |
806 |
2,374 |
1,111 |
656 |
496 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 6,577.6 |
2,169.9 |
2,292.5 |
1,110.9 |
667.1 |
530.0 |
0.0 |
0.0 |
|
| Net earnings | | 6,030.0 |
1,692.5 |
1,794.8 |
866.5 |
520.4 |
413.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 6,578 |
2,170 |
2,293 |
1,111 |
667 |
530 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 15,978 |
15,240 |
245 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 83,016 |
24,708 |
6,503 |
3,370 |
1,890 |
2,304 |
304 |
304 |
|
| Interest-bearing liabilities | | 8,620 |
8,157 |
0.0 |
0.0 |
125 |
1,201 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 94,628 |
37,517 |
12,054 |
4,091 |
2,536 |
4,999 |
304 |
304 |
|
|
| Net Debt | | -49,062 |
3,925 |
-10,343 |
-3,649 |
-1,178 |
-2,482 |
-304 |
-304 |
|
|
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 | | 2,317 |
1,544 |
2,876 |
1,356 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 1,042.9% |
-33.3% |
86.2% |
-52.9% |
-100.0% |
0.0% |
0.0% |
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) | | 94,628 |
37,517 |
12,054 |
4,091 |
2,536 |
4,999 |
304 |
304 |
|
| Balance sheet change% | | -8.9% |
-60.4% |
-67.9% |
-66.1% |
-38.0% |
97.1% |
-93.9% |
0.0% |
|
| Added value | | 1,781.6 |
1,544.5 |
2,876.3 |
1,356.0 |
901.3 |
496.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -2,426 |
-1,477 |
-15,497 |
-490 |
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 | | 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 (%) | | 36.1% |
52.2% |
82.5% |
81.9% |
0.0% |
0.0% |
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 % | | 6.7% |
3.4% |
9.6% |
13.8% |
20.1% |
14.1% |
0.0% |
0.0% |
|
| ROI % | | 7.2% |
3.4% |
11.2% |
22.5% |
24.8% |
19.3% |
0.0% |
0.0% |
|
| ROE % | | 7.5% |
3.1% |
11.5% |
17.6% |
19.8% |
19.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 87.7% |
65.9% |
54.0% |
82.4% |
74.5% |
46.1% |
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, % | | -2,753.8% |
254.1% |
-359.6% |
-269.1% |
-179.5% |
-499.8% |
0.0% |
0.0% |
|
| Gearing % | | 10.4% |
33.0% |
0.0% |
0.0% |
6.6% |
52.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.8% |
0.6% |
2.1% |
0.0% |
0.0% |
0.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 68.8 |
13.3 |
6.9 |
5.7 |
3.9 |
1.4 |
0.0 |
0.0 |
|
| Current Ratio | | 68.8 |
13.3 |
6.9 |
5.7 |
3.9 |
1.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 57,682.7 |
4,232.2 |
10,343.0 |
3,648.7 |
1,302.8 |
3,682.8 |
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 | | 7,138.2 |
20,603.8 |
10,102.3 |
3,369.7 |
1,890.1 |
1,103.5 |
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 | | 1,782 |
1,544 |
2,876 |
1,356 |
901 |
496 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1,782 |
1,544 |
2,876 |
1,356 |
656 |
496 |
0 |
0 |
|
| EBIT / employee | | 836 |
806 |
2,374 |
1,111 |
656 |
496 |
0 |
0 |
|
| Net earnings / employee | | 6,030 |
1,692 |
1,795 |
867 |
520 |
413 |
0 |
0 |
|
|