|
1000.0
 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 2.2% |
1.8% |
2.2% |
1.7% |
1.5% |
1.9% |
9.7% |
9.7% |
|
 | Credit score (0-100) | | 68 |
73 |
66 |
72 |
75 |
68 |
26 |
26 |
|
 | Credit rating | | BBB |
A |
BBB |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.2 |
2.1 |
0.1 |
3.2 |
13.8 |
0.8 |
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 | | 3,886 |
3,908 |
3,278 |
3,405 |
4,313 |
4,404 |
0.0 |
0.0 |
|
 | EBITDA | | 1,782 |
1,810 |
1,152 |
1,335 |
2,057 |
2,073 |
0.0 |
0.0 |
|
 | EBIT | | 919 |
846 |
183 |
318 |
946 |
989 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 695.7 |
675.7 |
124.1 |
267.9 |
892.4 |
929.5 |
0.0 |
0.0 |
|
 | Net earnings | | 540.6 |
580.7 |
97.4 |
208.6 |
731.7 |
722.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 696 |
676 |
124 |
268 |
892 |
929 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 8,874 |
6,670 |
6,259 |
5,282 |
4,777 |
3,742 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,663 |
2,744 |
2,341 |
2,550 |
2,731 |
2,754 |
1,554 |
1,554 |
|
 | Interest-bearing liabilities | | 4,342 |
586 |
1,144 |
773 |
202 |
257 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,524 |
8,039 |
7,509 |
6,388 |
6,838 |
5,881 |
1,554 |
1,554 |
|
|
 | Net Debt | | 4,302 |
545 |
1,144 |
773 |
202 |
-419 |
-1,554 |
-1,554 |
|
|
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 | | 3,886 |
3,908 |
3,278 |
3,405 |
4,313 |
4,404 |
0.0 |
0.0 |
|
 | Gross profit growth | | 19.4% |
0.6% |
-16.1% |
3.9% |
26.7% |
2.1% |
-100.0% |
0.0% |
|
 | Employees | | 4 |
4 |
4 |
4 |
4 |
5 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
25.0% |
-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) | | 10,524 |
8,039 |
7,509 |
6,388 |
6,838 |
5,881 |
1,554 |
1,554 |
|
 | Balance sheet change% | | 3.4% |
-23.6% |
-6.6% |
-14.9% |
7.1% |
-14.0% |
-73.6% |
0.0% |
|
 | Added value | | 1,781.7 |
1,809.8 |
1,152.2 |
1,335.4 |
1,963.2 |
2,072.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -762 |
-3,167 |
-1,380 |
-1,995 |
-1,615 |
-2,120 |
-3,742 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
5.0 |
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 (%) | | 23.6% |
21.7% |
5.6% |
9.3% |
21.9% |
22.4% |
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 % | | 9.1% |
10.1% |
3.2% |
5.4% |
15.0% |
15.8% |
0.0% |
0.0% |
|
 | ROI % | | 10.1% |
11.9% |
4.0% |
6.9% |
20.3% |
22.2% |
0.0% |
0.0% |
|
 | ROE % | | 21.3% |
21.5% |
3.8% |
8.5% |
27.7% |
26.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 25.3% |
34.1% |
31.2% |
39.9% |
39.9% |
46.8% |
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, % | | 241.5% |
30.1% |
99.3% |
57.9% |
9.8% |
-20.2% |
0.0% |
0.0% |
|
 | Gearing % | | 163.0% |
21.4% |
48.9% |
30.3% |
7.4% |
9.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.6% |
10.7% |
14.1% |
11.0% |
20.1% |
32.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.5 |
0.6 |
0.4 |
0.5 |
0.9 |
1.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.5 |
0.6 |
0.4 |
0.5 |
0.9 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 39.5 |
40.8 |
0.0 |
0.0 |
0.0 |
676.0 |
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 | | -2,006.6 |
-875.3 |
-1,552.6 |
-1,127.8 |
-211.8 |
213.4 |
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 | | 445 |
452 |
288 |
334 |
491 |
415 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 445 |
452 |
288 |
334 |
514 |
415 |
0 |
0 |
|
 | EBIT / employee | | 230 |
212 |
46 |
79 |
236 |
198 |
0 |
0 |
|
 | Net earnings / employee | | 135 |
145 |
24 |
52 |
183 |
145 |
0 |
0 |
|
|