|
1000.0
 | Bankruptcy risk for industry | | 2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
|
 | Bankruptcy risk | | 3.7% |
2.9% |
1.9% |
1.6% |
1.6% |
1.3% |
9.1% |
8.9% |
|
 | Credit score (0-100) | | 53 |
58 |
68 |
74 |
74 |
80 |
27 |
28 |
|
 | Credit rating | | BBB |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
1.1 |
10.3 |
16.6 |
69.6 |
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 | | 3,009 |
4,116 |
5,276 |
5,133 |
5,586 |
4,371 |
0.0 |
0.0 |
|
 | EBITDA | | 293 |
1,151 |
2,322 |
2,374 |
2,197 |
1,441 |
0.0 |
0.0 |
|
 | EBIT | | 293 |
1,151 |
2,322 |
2,374 |
2,197 |
1,441 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 137.2 |
1,027.9 |
2,229.2 |
2,285.9 |
2,049.4 |
1,353.5 |
0.0 |
0.0 |
|
 | Net earnings | | 95.8 |
799.3 |
1,737.3 |
1,777.8 |
1,594.3 |
1,051.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 137 |
1,028 |
2,229 |
2,286 |
2,049 |
1,353 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 993 |
573 |
497 |
542 |
508 |
574 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 889 |
1,688 |
3,426 |
3,929 |
4,523 |
3,980 |
2,692 |
2,692 |
|
 | Interest-bearing liabilities | | 3,423 |
2,152 |
987 |
2,068 |
921 |
1,239 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,925 |
7,313 |
8,602 |
10,153 |
9,896 |
8,116 |
2,692 |
2,692 |
|
|
 | Net Debt | | 3,419 |
1,690 |
985 |
2,018 |
-157 |
1,002 |
-2,692 |
-2,692 |
|
|
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 | | 3,009 |
4,116 |
5,276 |
5,133 |
5,586 |
4,371 |
0.0 |
0.0 |
|
 | Gross profit growth | | 39.8% |
36.8% |
28.2% |
-2.7% |
8.8% |
-21.7% |
-100.0% |
0.0% |
|
 | Employees | | 21 |
20 |
23 |
25 |
25 |
25 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-4.8% |
15.0% |
8.7% |
0.0% |
0.0% |
-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) | | 6,925 |
7,313 |
8,602 |
10,153 |
9,896 |
8,116 |
2,692 |
2,692 |
|
 | Balance sheet change% | | -2.5% |
5.6% |
17.6% |
18.0% |
-2.5% |
-18.0% |
-66.8% |
0.0% |
|
 | Added value | | 292.7 |
1,151.3 |
2,322.4 |
2,373.5 |
2,196.8 |
1,441.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -215 |
-420 |
-76 |
46 |
-35 |
67 |
-574 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 9.7% |
28.0% |
44.0% |
46.2% |
39.3% |
33.0% |
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 % | | 4.2% |
16.2% |
29.2% |
25.3% |
22.0% |
16.1% |
0.0% |
0.0% |
|
 | ROI % | | 6.4% |
24.7% |
48.5% |
42.4% |
36.8% |
26.3% |
0.0% |
0.0% |
|
 | ROE % | | 11.4% |
62.0% |
67.9% |
48.3% |
37.7% |
24.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 12.8% |
23.1% |
39.8% |
38.7% |
45.7% |
49.0% |
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, % | | 1,167.9% |
146.8% |
42.4% |
85.0% |
-7.1% |
69.5% |
0.0% |
0.0% |
|
 | Gearing % | | 385.0% |
127.4% |
28.8% |
52.6% |
20.4% |
31.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.3% |
4.4% |
5.9% |
5.7% |
10.1% |
8.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
1.0 |
1.2 |
1.1 |
1.3 |
1.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
1.4 |
1.7 |
1.6 |
1.8 |
1.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.1 |
461.4 |
2.1 |
49.5 |
1,078.1 |
236.8 |
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 | | -6.3 |
1,823.1 |
3,170.6 |
3,541.3 |
3,996.1 |
3,399.4 |
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 | | 14 |
58 |
101 |
95 |
88 |
58 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 14 |
58 |
101 |
95 |
88 |
58 |
0 |
0 |
|
 | EBIT / employee | | 14 |
58 |
101 |
95 |
88 |
58 |
0 |
0 |
|
 | Net earnings / employee | | 5 |
40 |
76 |
71 |
64 |
42 |
0 |
0 |
|
|