|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 2.5% |
3.1% |
5.7% |
4.1% |
5.9% |
5.0% |
15.4% |
15.4% |
|
| Credit score (0-100) | | 64 |
58 |
40 |
48 |
39 |
43 |
13 |
13 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
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 | | 2,684 |
2,491 |
1,904 |
2,223 |
3,408 |
3,548 |
0.0 |
0.0 |
|
| EBITDA | | 1,448 |
1,216 |
800 |
1,243 |
2,265 |
403 |
0.0 |
0.0 |
|
| EBIT | | 1,443 |
963 |
799 |
1,243 |
2,265 |
403 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,435.0 |
960.3 |
772.9 |
1,119.3 |
2,166.1 |
354.3 |
0.0 |
0.0 |
|
| Net earnings | | 1,111.8 |
690.3 |
600.1 |
866.5 |
1,681.6 |
268.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,435 |
960 |
773 |
1,119 |
2,166 |
354 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 7.2 |
1.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,676 |
1,266 |
1,181 |
1,247 |
1,982 |
600 |
200 |
200 |
|
| Interest-bearing liabilities | | 2.2 |
0.0 |
664 |
1,780 |
1,308 |
354 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,422 |
2,376 |
2,799 |
4,581 |
5,685 |
3,616 |
200 |
200 |
|
|
| Net Debt | | -3,704 |
-2,148 |
-2,134 |
-2,770 |
-4,341 |
-3,245 |
-200 |
-200 |
|
|
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 | | 2,684 |
2,491 |
1,904 |
2,223 |
3,408 |
3,548 |
0.0 |
0.0 |
|
| Gross profit growth | | -0.7% |
-7.2% |
-23.6% |
16.8% |
53.3% |
4.1% |
-100.0% |
0.0% |
|
| Employees | | 2 |
3 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
50.0% |
-66.7% |
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) | | 4,422 |
2,376 |
2,799 |
4,581 |
5,685 |
3,616 |
200 |
200 |
|
| Balance sheet change% | | 28.7% |
-46.3% |
17.8% |
63.7% |
24.1% |
-36.4% |
-94.5% |
0.0% |
|
| Added value | | 1,448.4 |
1,216.1 |
800.4 |
1,243.4 |
2,264.8 |
403.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -12 |
-259 |
-3 |
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 (%) | | 53.7% |
38.7% |
42.0% |
55.9% |
66.5% |
11.4% |
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 % | | 37.1% |
28.7% |
30.9% |
33.7% |
44.1% |
9.4% |
0.0% |
0.0% |
|
| ROI % | | 63.5% |
49.4% |
51.3% |
51.0% |
71.7% |
20.6% |
0.0% |
0.0% |
|
| ROE % | | 48.5% |
35.0% |
49.0% |
71.4% |
104.2% |
20.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 65.2% |
64.1% |
47.9% |
29.8% |
38.8% |
21.1% |
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, % | | -255.7% |
-176.7% |
-266.6% |
-222.8% |
-191.7% |
-804.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.0% |
56.2% |
142.7% |
66.0% |
59.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2,082.7% |
1,247.7% |
7.9% |
10.1% |
6.4% |
9.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 4.0 |
5.4 |
2.5 |
1.7 |
2.1 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 3.1 |
2.8 |
1.9 |
1.5 |
1.8 |
1.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,706.3 |
2,148.4 |
2,798.0 |
4,549.5 |
5,648.2 |
3,599.3 |
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 | | 2,992.6 |
1,535.8 |
1,353.8 |
1,500.3 |
2,466.1 |
685.9 |
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 | | 724 |
405 |
800 |
1,243 |
2,265 |
403 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 724 |
405 |
800 |
1,243 |
2,265 |
403 |
0 |
0 |
|
| EBIT / employee | | 721 |
321 |
799 |
1,243 |
2,265 |
403 |
0 |
0 |
|
| Net earnings / employee | | 556 |
230 |
600 |
866 |
1,682 |
269 |
0 |
0 |
|
|