|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.9% |
1.2% |
0.6% |
0.6% |
0.6% |
1.3% |
6.2% |
6.1% |
|
| Credit score (0-100) | | 90 |
83 |
95 |
96 |
96 |
75 |
13 |
13 |
|
| Credit rating | | A |
BBB |
A |
A |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 425.0 |
175.4 |
765.8 |
902.3 |
1,207.5 |
119.7 |
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 | | 2,208 |
2,073 |
2,964 |
3,610 |
5,100 |
3,085 |
0.0 |
0.0 |
|
| EBITDA | | 1,016 |
655 |
1,559 |
1,726 |
2,983 |
257 |
0.0 |
0.0 |
|
| EBIT | | 656 |
257 |
1,140 |
1,296 |
2,566 |
-145 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 539.0 |
169.4 |
1,045.0 |
1,270.6 |
2,539.3 |
-149.5 |
0.0 |
0.0 |
|
| Net earnings | | 323.0 |
82.9 |
766.6 |
947.2 |
1,977.2 |
-220.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 539 |
169 |
1,045 |
1,271 |
2,539 |
-150 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,739 |
1,742 |
1,575 |
1,503 |
1,358 |
1,295 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,565 |
5,648 |
6,414 |
7,227 |
9,004 |
8,383 |
7,795 |
7,795 |
|
| Interest-bearing liabilities | | 1,081 |
321 |
313 |
304 |
33.1 |
231 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 7,581 |
7,860 |
8,746 |
8,977 |
10,804 |
9,429 |
7,795 |
7,795 |
|
|
| Net Debt | | 867 |
-94.2 |
-923 |
-1,401 |
-3,173 |
-2,854 |
-5,028 |
-5,028 |
|
|
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 | | 2,208 |
2,073 |
2,964 |
3,610 |
5,100 |
3,085 |
0.0 |
0.0 |
|
| Gross profit growth | | 48.8% |
-6.1% |
43.0% |
21.8% |
41.3% |
-39.5% |
-100.0% |
0.0% |
|
| Employees | | 3 |
4 |
4 |
5 |
5 |
6 |
0 |
0 |
|
| Employee growth % | | 50.0% |
33.3% |
0.0% |
25.0% |
0.0% |
20.0% |
-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) | | 7,581 |
7,860 |
8,746 |
8,977 |
10,804 |
9,429 |
7,795 |
7,795 |
|
| Balance sheet change% | | -0.7% |
3.7% |
11.3% |
2.6% |
20.4% |
-12.7% |
-17.3% |
0.0% |
|
| Added value | | 1,015.8 |
655.3 |
1,558.7 |
1,725.7 |
2,994.9 |
257.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -448 |
-567 |
-807 |
-722 |
-784 |
-687 |
-1,295 |
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 (%) | | 29.7% |
12.4% |
38.5% |
35.9% |
50.3% |
-4.7% |
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 % | | 8.6% |
3.3% |
13.7% |
14.6% |
26.0% |
-1.2% |
0.0% |
0.0% |
|
| ROI % | | 9.9% |
3.7% |
15.5% |
16.8% |
30.3% |
-1.4% |
0.0% |
0.0% |
|
| ROE % | | 6.0% |
1.5% |
12.7% |
13.9% |
24.4% |
-2.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 83.3% |
71.9% |
73.3% |
80.5% |
83.3% |
88.9% |
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, % | | 85.4% |
-14.4% |
-59.2% |
-81.2% |
-106.4% |
-1,108.5% |
0.0% |
0.0% |
|
| Gearing % | | 19.4% |
5.7% |
4.9% |
4.2% |
0.4% |
2.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.2% |
12.5% |
29.9% |
8.9% |
16.5% |
20.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.6 |
1.5 |
1.9 |
2.0 |
2.8 |
4.4 |
0.0 |
0.0 |
|
| Current Ratio | | 2.1 |
2.0 |
2.7 |
2.7 |
3.9 |
6.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 213.9 |
414.8 |
1,235.3 |
1,704.9 |
3,206.5 |
3,085.2 |
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 | | 1,024.3 |
1,208.0 |
2,278.4 |
2,644.2 |
4,729.1 |
4,426.2 |
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 | | 339 |
164 |
390 |
345 |
599 |
43 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 339 |
164 |
390 |
345 |
597 |
43 |
0 |
0 |
|
| EBIT / employee | | 219 |
64 |
285 |
259 |
513 |
-24 |
0 |
0 |
|
| Net earnings / employee | | 108 |
21 |
192 |
189 |
395 |
-37 |
0 |
0 |
|
|