|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.9% |
0.9% |
0.5% |
0.9% |
1.1% |
1.0% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 89 |
91 |
99 |
88 |
84 |
85 |
30 |
30 |
|
 | Credit rating | | A |
A |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 372.4 |
630.4 |
1,652.4 |
894.9 |
480.7 |
760.3 |
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 | | 893 |
911 |
5,709 |
507 |
687 |
1,061 |
0.0 |
0.0 |
|
 | EBITDA | | 893 |
911 |
5,709 |
507 |
687 |
1,061 |
0.0 |
0.0 |
|
 | EBIT | | 695 |
724 |
5,544 |
341 |
460 |
831 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 304.7 |
346.2 |
5,145.8 |
200.9 |
52.2 |
254.4 |
0.0 |
0.0 |
|
 | Net earnings | | 194.1 |
267.6 |
4,051.9 |
120.3 |
-9.2 |
147.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 305 |
346 |
5,146 |
201 |
52.2 |
254 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 19,816 |
18,721 |
16,528 |
16,549 |
22,684 |
23,038 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 5,201 |
7,500 |
11,468 |
11,754 |
11,971 |
12,350 |
10,908 |
10,908 |
|
 | Interest-bearing liabilities | | 14,380 |
12,300 |
9,184 |
8,102 |
13,242 |
13,646 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 20,295 |
20,588 |
22,131 |
20,305 |
25,804 |
26,616 |
10,908 |
10,908 |
|
|
 | Net Debt | | 14,332 |
12,160 |
5,450 |
7,229 |
13,242 |
13,642 |
-10,908 |
-10,908 |
|
|
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 | | 893 |
911 |
5,709 |
507 |
687 |
1,061 |
0.0 |
0.0 |
|
 | Gross profit growth | | 38.1% |
2.0% |
526.7% |
-91.1% |
35.5% |
54.6% |
-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) | | 20,295 |
20,588 |
22,131 |
20,305 |
25,804 |
26,616 |
10,908 |
10,908 |
|
 | Balance sheet change% | | 1.2% |
1.4% |
7.5% |
-8.3% |
27.1% |
3.1% |
-59.0% |
0.0% |
|
 | Added value | | 893.1 |
911.0 |
5,709.0 |
507.0 |
625.4 |
1,061.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -89 |
-1,215 |
-1,938 |
-563 |
5,811 |
120 |
-21,492 |
-1,316 |
|
|
 | 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 (%) | | 77.8% |
79.4% |
97.1% |
67.4% |
67.0% |
78.3% |
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 % | | 3.5% |
3.6% |
26.2% |
2.0% |
2.4% |
3.5% |
0.0% |
0.0% |
|
 | ROI % | | 3.8% |
3.7% |
27.7% |
2.0% |
2.4% |
3.6% |
0.0% |
0.0% |
|
 | ROE % | | 3.9% |
4.2% |
42.7% |
1.0% |
-0.1% |
1.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 25.6% |
36.4% |
51.8% |
57.9% |
46.4% |
46.4% |
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, % | | 1,604.7% |
1,334.9% |
95.5% |
1,425.9% |
1,928.2% |
1,285.2% |
0.0% |
0.0% |
|
 | Gearing % | | 276.5% |
164.0% |
80.1% |
68.9% |
110.6% |
110.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.9% |
2.9% |
4.3% |
2.5% |
4.6% |
5.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
1.3 |
2.3 |
8.4 |
1.9 |
1.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
1.3 |
2.3 |
8.4 |
1.9 |
1.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 47.8 |
139.9 |
3,734.6 |
873.8 |
0.0 |
4.0 |
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 | | -2,612.7 |
454.7 |
3,192.0 |
3,307.6 |
1,440.0 |
1,428.1 |
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 |
|
|