|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.5% |
0.5% |
|
| Bankruptcy risk | | 0.7% |
0.6% |
0.6% |
0.6% |
0.6% |
0.8% |
7.3% |
7.3% |
|
| Credit score (0-100) | | 96 |
97 |
97 |
97 |
97 |
89 |
10 |
10 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 5,199.2 |
6,030.8 |
6,900.4 |
7,880.3 |
7,684.9 |
9,907.3 |
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 | | -202 |
-472 |
-389 |
-123 |
-264 |
-224 |
0.0 |
0.0 |
|
| EBITDA | | -202 |
-472 |
-389 |
-123 |
-264 |
-224 |
0.0 |
0.0 |
|
| EBIT | | -461 |
-723 |
-629 |
-362 |
-316 |
-390 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 8,547.9 |
8,592.8 |
10,395.8 |
12,424.2 |
19,173.9 |
50,967.7 |
0.0 |
0.0 |
|
| Net earnings | | 8,564.4 |
8,371.2 |
10,046.6 |
11,921.0 |
19,285.5 |
50,197.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 8,548 |
8,593 |
10,396 |
12,424 |
19,174 |
50,968 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,197 |
1,278 |
1,038 |
833 |
697 |
641 |
0.0 |
0.0 |
|
| Shareholders equity total | | 53,332 |
60,448 |
67,477 |
77,417 |
79,647 |
122,782 |
43,201 |
43,201 |
|
| Interest-bearing liabilities | | 58.6 |
3.1 |
592 |
715 |
493 |
1,490 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 53,417 |
60,666 |
68,255 |
78,222 |
84,232 |
130,216 |
43,201 |
43,201 |
|
|
| Net Debt | | -18,294 |
-23,992 |
-26,223 |
-28,723 |
-25,120 |
-37,739 |
-43,201 |
-43,201 |
|
|
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 | | -202 |
-472 |
-389 |
-123 |
-264 |
-224 |
0.0 |
0.0 |
|
| Gross profit growth | | 4.3% |
-133.2% |
17.6% |
68.4% |
-114.3% |
15.2% |
0.0% |
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) | | 53,417 |
60,666 |
68,255 |
78,222 |
84,232 |
130,216 |
43,201 |
43,201 |
|
| Balance sheet change% | | 15.9% |
13.6% |
12.5% |
14.6% |
7.7% |
54.6% |
-66.8% |
0.0% |
|
| Added value | | -202.4 |
-472.2 |
-389.1 |
-123.0 |
-76.9 |
-223.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -317 |
-170 |
-479 |
-445 |
-189 |
-222 |
-641 |
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 (%) | | 227.9% |
153.1% |
161.5% |
294.6% |
120.0% |
174.4% |
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 % | | 17.9% |
15.1% |
16.3% |
17.1% |
26.2% |
47.7% |
0.0% |
0.0% |
|
| ROI % | | 17.9% |
15.2% |
16.3% |
17.1% |
26.9% |
50.0% |
0.0% |
0.0% |
|
| ROE % | | 17.3% |
14.7% |
15.7% |
16.5% |
24.6% |
49.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.8% |
99.6% |
98.9% |
99.0% |
94.6% |
94.3% |
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, % | | 9,036.8% |
5,081.2% |
6,739.1% |
23,345.9% |
9,528.9% |
16,873.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.0% |
0.9% |
0.9% |
0.6% |
1.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 171.7% |
110.0% |
28.2% |
12.0% |
349.4% |
12.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 239.4 |
119.3 |
37.3 |
42.1 |
54.6 |
13.2 |
0.0 |
0.0 |
|
| Current Ratio | | 244.7 |
120.3 |
37.3 |
42.1 |
54.6 |
13.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 18,352.5 |
23,995.2 |
26,814.2 |
29,438.1 |
25,612.4 |
39,229.1 |
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 | | 6,996.5 |
7,046.3 |
9,377.5 |
10,545.9 |
7,439.4 |
8,646.7 |
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 |
|
|