|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
5.5% |
|
 | Bankruptcy risk | | 2.6% |
1.6% |
1.8% |
1.8% |
2.5% |
6.6% |
16.5% |
16.2% |
|
 | Credit score (0-100) | | 63 |
76 |
71 |
70 |
62 |
35 |
11 |
11 |
|
 | Credit rating | | BBB |
A |
A |
A |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
8.2 |
1.9 |
1.8 |
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 | | 4,983 |
5,610 |
6,714 |
8,321 |
8,814 |
4,744 |
0.0 |
0.0 |
|
 | EBITDA | | 1,211 |
696 |
1,502 |
1,123 |
935 |
-261 |
0.0 |
0.0 |
|
 | EBIT | | 1,199 |
684 |
1,487 |
1,099 |
923 |
-274 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,177.6 |
674.0 |
1,508.4 |
1,121.5 |
919.5 |
-325.5 |
0.0 |
0.0 |
|
 | Net earnings | | 912.5 |
522.7 |
1,173.2 |
872.8 |
667.7 |
-314.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,178 |
674 |
1,508 |
1,122 |
919 |
-325 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 31.3 |
19.1 |
70.7 |
40.5 |
39.1 |
27.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,048 |
1,463 |
1,436 |
1,209 |
1,211 |
237 |
187 |
187 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
14.8 |
30.6 |
239 |
810 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,501 |
3,302 |
3,712 |
2,957 |
2,834 |
2,384 |
187 |
187 |
|
|
 | Net Debt | | -591 |
-1,503 |
-783 |
-513 |
121 |
195 |
-187 |
-187 |
|
|
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 | | 4,983 |
5,610 |
6,714 |
8,321 |
8,814 |
4,744 |
0.0 |
0.0 |
|
 | Gross profit growth | | 83.9% |
12.6% |
19.7% |
23.9% |
5.9% |
-46.2% |
-100.0% |
0.0% |
|
 | Employees | | 6 |
7 |
8 |
14 |
16 |
11 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
16.7% |
14.3% |
75.0% |
14.3% |
-31.3% |
-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) | | 2,501 |
3,302 |
3,712 |
2,957 |
2,834 |
2,384 |
187 |
187 |
|
 | Balance sheet change% | | 101.4% |
32.0% |
12.4% |
-20.3% |
-4.1% |
-15.9% |
-92.2% |
0.0% |
|
 | Added value | | 1,211.0 |
695.8 |
1,501.9 |
1,123.5 |
948.4 |
-261.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -45 |
-24 |
37 |
-55 |
-13 |
-24 |
-27 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
-1.0 |
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 (%) | | 24.1% |
12.2% |
22.2% |
13.2% |
10.5% |
-5.8% |
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 % | | 64.1% |
23.7% |
43.5% |
34.1% |
32.2% |
-10.5% |
0.0% |
0.0% |
|
 | ROI % | | 202.6% |
54.8% |
104.7% |
84.3% |
68.8% |
-21.8% |
0.0% |
0.0% |
|
 | ROE % | | 154.2% |
41.6% |
80.9% |
66.0% |
55.2% |
-43.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 41.9% |
44.3% |
38.7% |
40.9% |
42.7% |
9.9% |
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, % | | -48.8% |
-216.1% |
-52.1% |
-45.6% |
12.9% |
-74.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
1.0% |
2.5% |
19.7% |
341.7% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
232.4% |
74.6% |
9.0% |
10.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.6 |
1.7 |
1.6 |
1.6 |
1.7 |
1.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.7 |
1.8 |
1.6 |
1.7 |
1.7 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 591.1 |
1,503.4 |
797.7 |
543.2 |
118.1 |
615.4 |
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 | | 1,016.8 |
1,443.6 |
1,365.9 |
1,179.1 |
1,180.9 |
216.0 |
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 | | 202 |
99 |
188 |
80 |
59 |
-24 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 202 |
99 |
188 |
80 |
58 |
-24 |
0 |
0 |
|
 | EBIT / employee | | 200 |
98 |
186 |
78 |
58 |
-25 |
0 |
0 |
|
 | Net earnings / employee | | 152 |
75 |
147 |
62 |
42 |
-29 |
0 |
0 |
|
|