|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.8% |
0.6% |
0.5% |
0.9% |
0.7% |
0.8% |
8.1% |
8.1% |
|
 | Credit score (0-100) | | 93 |
98 |
99 |
88 |
94 |
92 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AAA |
A |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 597.0 |
775.8 |
968.2 |
787.5 |
1,226.8 |
1,327.3 |
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 | | -10.8 |
-11.9 |
-26.4 |
-62.3 |
-61.4 |
-81.1 |
0.0 |
0.0 |
|
 | EBITDA | | -10.8 |
-11.9 |
-26.4 |
-62.3 |
-61.4 |
-81.1 |
0.0 |
0.0 |
|
 | EBIT | | -10.8 |
-11.9 |
-26.4 |
-62.3 |
-61.4 |
-81.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 4,353.0 |
1,590.9 |
1,965.9 |
704.0 |
3,731.3 |
1,601.8 |
0.0 |
0.0 |
|
 | Net earnings | | 4,355.4 |
1,605.0 |
1,777.0 |
836.4 |
3,550.7 |
1,371.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 4,353 |
1,591 |
1,966 |
704 |
3,731 |
1,602 |
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 | | 6,630 |
8,028 |
9,593 |
10,212 |
13,543 |
14,688 |
13,071 |
13,071 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
322 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,683 |
8,033 |
9,967 |
10,217 |
13,570 |
14,898 |
13,071 |
13,071 |
|
|
 | Net Debt | | -653 |
-1,944 |
-4,828 |
-5,555 |
-7,992 |
-11,774 |
-13,071 |
-13,071 |
|
|
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 | | -10.8 |
-11.9 |
-26.4 |
-62.3 |
-61.4 |
-81.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -21.8% |
-10.0% |
-122.3% |
-136.0% |
1.5% |
-32.1% |
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) | | 6,683 |
8,033 |
9,967 |
10,217 |
13,570 |
14,898 |
13,071 |
13,071 |
|
 | Balance sheet change% | | -19.5% |
20.2% |
24.1% |
2.5% |
32.8% |
9.8% |
-12.3% |
0.0% |
|
 | Added value | | -10.8 |
-11.9 |
-26.4 |
-62.3 |
-61.4 |
-81.1 |
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 % | | 58.1% |
22.6% |
21.9% |
13.4% |
31.4% |
11.3% |
0.0% |
0.0% |
|
 | ROI % | | 58.4% |
22.7% |
21.9% |
13.4% |
31.5% |
11.4% |
0.0% |
0.0% |
|
 | ROE % | | 95.7% |
21.9% |
20.2% |
8.4% |
29.9% |
9.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.2% |
99.9% |
96.2% |
100.0% |
99.8% |
98.6% |
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, % | | 6,046.3% |
16,365.2% |
18,286.6% |
8,916.3% |
13,023.2% |
14,521.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
3.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.1% |
0.0% |
1.8% |
402.4% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 60.2 |
974.8 |
19.2 |
1,536.2 |
352.1 |
63.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 60.2 |
974.8 |
19.2 |
1,536.2 |
352.1 |
63.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 652.8 |
1,943.7 |
5,150.6 |
5,555.0 |
7,991.8 |
11,774.1 |
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 | | 3,126.8 |
2,943.3 |
2,111.6 |
3,639.5 |
1,784.4 |
2,360.7 |
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 |
|
|