|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.6% |
0.6% |
0.7% |
0.6% |
0.6% |
0.6% |
7.8% |
7.6% |
|
 | Credit score (0-100) | | 97 |
97 |
95 |
96 |
96 |
96 |
31 |
32 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,183.6 |
2,839.3 |
2,580.9 |
3,515.4 |
3,828.5 |
4,265.7 |
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 | | 509 |
526 |
1,159 |
1,127 |
2,278 |
1,081 |
0.0 |
0.0 |
|
 | EBITDA | | 509 |
526 |
1,159 |
1,127 |
2,278 |
1,081 |
0.0 |
0.0 |
|
 | EBIT | | 371 |
387 |
1,020 |
988 |
2,153 |
955 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,863.8 |
2,354.5 |
3,202.5 |
3,600.5 |
4,231.1 |
3,688.3 |
0.0 |
0.0 |
|
 | Net earnings | | 1,747.9 |
2,250.3 |
2,988.3 |
3,376.3 |
3,730.1 |
3,334.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,864 |
2,354 |
3,202 |
3,601 |
4,231 |
3,688 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 7,360 |
7,222 |
7,084 |
6,945 |
5,977 |
5,852 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 21,759 |
23,885 |
26,779 |
30,099 |
33,772 |
37,047 |
36,861 |
36,861 |
|
 | Interest-bearing liabilities | | 1,360 |
1,481 |
48.4 |
89.6 |
71.0 |
603 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 23,616 |
26,019 |
27,705 |
31,182 |
34,683 |
38,672 |
36,861 |
36,861 |
|
|
 | Net Debt | | -237 |
-9,392 |
-399 |
-11,828 |
-15,125 |
-23,453 |
-36,861 |
-36,861 |
|
|
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 | | 509 |
526 |
1,159 |
1,127 |
2,278 |
1,081 |
0.0 |
0.0 |
|
 | Gross profit growth | | -0.8% |
3.2% |
120.5% |
-2.8% |
102.2% |
-52.6% |
-100.0% |
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) | | 23,616 |
26,019 |
27,705 |
31,182 |
34,683 |
38,672 |
36,861 |
36,861 |
|
 | Balance sheet change% | | 6.3% |
10.2% |
6.5% |
12.6% |
11.2% |
11.5% |
-4.7% |
0.0% |
|
 | Added value | | 509.3 |
525.5 |
1,158.6 |
1,126.5 |
2,291.4 |
1,080.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -380 |
-277 |
-277 |
-277 |
-1,094 |
-250 |
-5,852 |
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 (%) | | 72.8% |
73.7% |
88.1% |
87.7% |
94.5% |
88.4% |
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 % | | 8.2% |
9.6% |
12.3% |
12.3% |
12.9% |
10.4% |
0.0% |
0.0% |
|
 | ROI % | | 8.3% |
9.7% |
12.6% |
12.6% |
13.1% |
10.5% |
0.0% |
0.0% |
|
 | ROE % | | 8.4% |
9.9% |
11.8% |
11.9% |
11.7% |
9.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.1% |
91.8% |
96.7% |
96.5% |
97.4% |
95.8% |
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, % | | -46.6% |
-1,787.2% |
-34.4% |
-1,049.9% |
-663.9% |
-2,170.5% |
0.0% |
0.0% |
|
 | Gearing % | | 6.2% |
6.2% |
0.2% |
0.3% |
0.2% |
1.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.3% |
1.7% |
13.2% |
21.7% |
1.7% |
32.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 17.6 |
11.2 |
20.3 |
20.9 |
36.3 |
20.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 17.6 |
11.2 |
20.3 |
20.9 |
36.3 |
20.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,597.0 |
10,873.1 |
446.9 |
11,917.4 |
15,196.2 |
24,055.6 |
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 | | 10,873.7 |
12,279.2 |
14,150.8 |
17,252.5 |
17,545.2 |
14,943.4 |
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 |
|
|