|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 3.3% |
1.0% |
0.8% |
0.7% |
0.5% |
0.6% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 56 |
88 |
93 |
94 |
98 |
95 |
25 |
25 |
|
 | Credit rating | | BBB |
A |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
64.8 |
154.3 |
178.0 |
220.0 |
311.0 |
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 | | -3.0 |
-3.1 |
-5.0 |
-5.0 |
-4.0 |
-6.2 |
0.0 |
0.0 |
|
 | EBITDA | | 389 |
418 |
512 |
491 |
527 |
539 |
0.0 |
0.0 |
|
 | EBIT | | 389 |
418 |
512 |
491 |
527 |
539 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 389.0 |
445.0 |
781.0 |
255.0 |
569.0 |
700.0 |
0.0 |
0.0 |
|
 | Net earnings | | 390.0 |
440.0 |
723.0 |
306.0 |
560.0 |
663.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 389 |
837 |
781 |
255 |
569 |
700 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 440 |
772 |
1,383 |
1,576 |
2,022 |
2,569 |
2,373 |
2,373 |
|
 | Interest-bearing liabilities | | 0.0 |
298 |
605 |
477 |
145 |
452 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 443 |
1,078 |
2,021 |
2,115 |
2,252 |
3,201 |
2,373 |
2,373 |
|
|
 | Net Debt | | 0.0 |
-296 |
-825 |
-949 |
-1,210 |
-1,737 |
-2,373 |
-2,373 |
|
|
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 | | -3.0 |
-3.1 |
-5.0 |
-5.0 |
-4.0 |
-6.2 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-4.2% |
-60.0% |
0.0% |
20.0% |
-56.0% |
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) | | 443 |
1,078 |
2,021 |
2,115 |
2,252 |
3,201 |
2,373 |
2,373 |
|
 | Balance sheet change% | | 0.0% |
143.3% |
87.5% |
4.7% |
6.5% |
42.1% |
-25.9% |
0.0% |
|
 | Added value | | 389.0 |
418.0 |
512.0 |
491.0 |
527.0 |
539.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
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 | | 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 (%) | | -12,966.7% |
-13,376.0% |
-10,240.0% |
-9,820.0% |
-13,175.0% |
-8,640.3% |
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 % | | 87.8% |
110.2% |
50.7% |
24.4% |
27.5% |
26.4% |
0.0% |
0.0% |
|
 | ROI % | | 88.4% |
111.0% |
51.4% |
24.9% |
28.4% |
27.7% |
0.0% |
0.0% |
|
 | ROE % | | 88.6% |
72.6% |
67.1% |
20.7% |
31.1% |
28.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.3% |
71.6% |
68.4% |
74.5% |
89.8% |
80.2% |
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, % | | 0.0% |
-70.8% |
-161.1% |
-193.3% |
-229.6% |
-322.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
38.6% |
43.7% |
30.3% |
7.2% |
17.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.7% |
1.1% |
46.0% |
10.0% |
6.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 127.0 |
3.3 |
3.1 |
3.7 |
7.1 |
4.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 127.0 |
3.3 |
3.1 |
3.7 |
7.1 |
4.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
594.0 |
1,430.0 |
1,426.0 |
1,355.0 |
2,189.3 |
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 | | 378.0 |
515.0 |
225.0 |
383.0 |
54.0 |
671.1 |
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 |
|
|