|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.9% |
0.7% |
0.7% |
2.1% |
0.7% |
0.6% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 91 |
96 |
94 |
65 |
93 |
97 |
32 |
32 |
|
 | Credit rating | | A |
AA |
AA |
BBB |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 308.7 |
426.2 |
424.8 |
1.5 |
2,777.3 |
2,936.1 |
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 | | -15.6 |
-5.7 |
-6.8 |
-2,166 |
-26.2 |
-19.5 |
0.0 |
0.0 |
|
 | EBITDA | | -15.6 |
-5.7 |
-6.8 |
-2,166 |
-26.2 |
-19.5 |
0.0 |
0.0 |
|
 | EBIT | | -15.6 |
-5.7 |
-6.8 |
-2,166 |
-26.2 |
-19.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,218.2 |
1,096.6 |
1,487.0 |
25,491.1 |
527.6 |
1,193.8 |
0.0 |
0.0 |
|
 | Net earnings | | 1,218.2 |
1,096.6 |
1,487.0 |
25,491.1 |
527.1 |
1,059.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,218 |
1,097 |
1,487 |
25,491 |
528 |
1,194 |
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 | | 3,971 |
4,068 |
4,555 |
29,046 |
28,573 |
28,633 |
28,508 |
28,508 |
|
 | Interest-bearing liabilities | | 306 |
89.8 |
5.1 |
491 |
15.6 |
16.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,284 |
4,164 |
4,566 |
29,981 |
28,597 |
28,795 |
28,508 |
28,508 |
|
|
 | Net Debt | | 60.6 |
-941 |
-169 |
-8,346 |
-7,385 |
-5,924 |
-28,508 |
-28,508 |
|
|
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 | | -15.6 |
-5.7 |
-6.8 |
-2,166 |
-26.2 |
-19.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -85.1% |
63.1% |
-17.6% |
-31,971.5% |
98.8% |
25.6% |
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) | | 4,284 |
4,164 |
4,566 |
29,981 |
28,597 |
28,795 |
28,508 |
28,508 |
|
 | Balance sheet change% | | -7.6% |
-2.8% |
9.7% |
556.6% |
-4.6% |
0.7% |
-1.0% |
0.0% |
|
 | Added value | | -15.6 |
-5.7 |
-6.8 |
-2,165.8 |
-26.2 |
-19.5 |
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 | | -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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 28.1% |
26.1% |
34.1% |
152.6% |
1.9% |
4.2% |
0.0% |
0.0% |
|
 | ROI % | | 28.2% |
26.1% |
34.1% |
154.7% |
1.9% |
4.2% |
0.0% |
0.0% |
|
 | ROE % | | 28.7% |
27.3% |
34.5% |
151.7% |
1.8% |
3.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.7% |
97.7% |
99.8% |
96.9% |
99.9% |
99.4% |
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, % | | -389.9% |
16,396.4% |
2,509.9% |
385.4% |
28,237.2% |
30,456.0% |
0.0% |
0.0% |
|
 | Gearing % | | 7.7% |
2.2% |
0.1% |
1.7% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 16.5% |
1.9% |
0.6% |
352.7% |
6.5% |
3.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 8.7 |
29.9 |
249.1 |
11.8 |
412.9 |
51.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 8.7 |
29.9 |
249.1 |
11.8 |
412.9 |
51.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 245.4 |
1,031.3 |
174.6 |
8,837.4 |
7,400.5 |
5,940.2 |
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 | | 2,393.6 |
2,780.9 |
2,809.0 |
9,045.9 |
8,025.7 |
5,665.5 |
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 |
|
|