|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.7% |
0.8% |
0.6% |
0.7% |
0.6% |
0.6% |
8.0% |
8.0% |
|
 | Credit score (0-100) | | 96 |
93 |
97 |
95 |
97 |
97 |
31 |
31 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,625.9 |
2,812.9 |
3,483.7 |
3,737.4 |
4,221.8 |
4,349.3 |
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 | | -6.5 |
-6.6 |
-7.0 |
-15.6 |
-10.3 |
-13.7 |
0.0 |
0.0 |
|
 | EBITDA | | -6.5 |
-6.6 |
-7.0 |
-15.6 |
-10.3 |
-13.7 |
0.0 |
0.0 |
|
 | EBIT | | -6.5 |
-6.6 |
-7.0 |
-15.6 |
-10.3 |
-13.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,626.2 |
2,237.4 |
2,888.8 |
3,898.3 |
3,777.0 |
5,230.9 |
0.0 |
0.0 |
|
 | Net earnings | | 2,626.2 |
2,237.4 |
2,888.8 |
3,896.5 |
3,773.7 |
5,189.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,626 |
2,237 |
2,889 |
3,898 |
3,777 |
5,231 |
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 | | 25,564 |
27,693 |
30,472 |
33,755 |
37,414 |
39,204 |
15,988 |
15,988 |
|
 | Interest-bearing liabilities | | 6.0 |
0.0 |
57.7 |
60.2 |
88.2 |
94.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 25,575 |
27,698 |
30,534 |
33,823 |
37,510 |
41,048 |
15,988 |
15,988 |
|
|
 | Net Debt | | -5,649 |
-10,970 |
-11,805 |
-12,959 |
-13,146 |
-11,833 |
-15,988 |
-15,988 |
|
|
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 | | -6.5 |
-6.6 |
-7.0 |
-15.6 |
-10.3 |
-13.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -2.3% |
-1.4% |
-5.7% |
-122.3% |
34.0% |
-33.6% |
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) | | 25,575 |
27,698 |
30,534 |
33,823 |
37,510 |
41,048 |
15,988 |
15,988 |
|
 | Balance sheet change% | | 10.8% |
8.3% |
10.2% |
10.8% |
10.9% |
9.4% |
-61.0% |
0.0% |
|
 | Added value | | -6.5 |
-6.6 |
-7.0 |
-15.6 |
-10.3 |
-13.7 |
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 % | | 11.8% |
8.5% |
10.2% |
12.9% |
10.7% |
13.3% |
0.0% |
0.0% |
|
 | ROI % | | 11.8% |
8.5% |
10.2% |
12.9% |
10.7% |
13.6% |
0.0% |
0.0% |
|
 | ROE % | | 10.8% |
8.4% |
9.9% |
12.1% |
10.6% |
13.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
99.8% |
99.8% |
99.7% |
95.5% |
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, % | | 86,442.8% |
165,581.1% |
168,637.5% |
83,269.3% |
127,917.1% |
86,203.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.2% |
0.2% |
0.2% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4,186.3% |
1,222.3% |
318.6% |
451.1% |
39.9% |
7.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 915.9 |
2,220.6 |
191.8 |
194.2 |
138.5 |
6.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 915.9 |
2,220.6 |
191.8 |
194.2 |
138.5 |
6.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,655.0 |
10,969.7 |
11,862.3 |
13,019.4 |
13,234.2 |
11,927.9 |
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 | | 9,421.4 |
10,345.6 |
11,153.2 |
12,414.9 |
12,304.4 |
9,139.3 |
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 |
|
|