|
1000.0
 | Bankruptcy risk for industry | | 3.3% |
3.3% |
3.3% |
3.3% |
3.3% |
3.3% |
3.3% |
3.3% |
|
 | Bankruptcy risk | | 6.3% |
3.5% |
2.8% |
3.0% |
3.2% |
1.8% |
10.5% |
10.5% |
|
 | Credit score (0-100) | | 38 |
53 |
57 |
57 |
54 |
72 |
23 |
23 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.7 |
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 | | 1,088 |
1,449 |
1,463 |
1,891 |
2,523 |
2,722 |
0.0 |
0.0 |
|
 | EBITDA | | 197 |
477 |
652 |
649 |
1,131 |
747 |
0.0 |
0.0 |
|
 | EBIT | | 119 |
342 |
455 |
396 |
884 |
526 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 127.9 |
344.8 |
450.4 |
395.9 |
909.8 |
569.2 |
0.0 |
0.0 |
|
 | Net earnings | | 90.4 |
280.8 |
370.4 |
323.2 |
713.4 |
444.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 128 |
345 |
450 |
396 |
910 |
569 |
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 | | 378 |
658 |
904 |
887 |
1,251 |
1,695 |
968 |
968 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
134 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 921 |
1,664 |
1,693 |
1,613 |
2,252 |
2,766 |
968 |
968 |
|
|
 | Net Debt | | -78.9 |
-705 |
-695 |
-639 |
-735 |
-259 |
-968 |
-968 |
|
|
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 | | 1,088 |
1,449 |
1,463 |
1,891 |
2,523 |
2,722 |
0.0 |
0.0 |
|
 | Gross profit growth | | 168.6% |
33.2% |
1.0% |
29.3% |
33.4% |
7.9% |
-100.0% |
0.0% |
|
 | Employees | | 4 |
3 |
3 |
3 |
2 |
3 |
0 |
0 |
|
 | Employee growth % | | 100.0% |
-25.0% |
0.0% |
0.0% |
-33.3% |
50.0% |
-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) | | 921 |
1,664 |
1,693 |
1,613 |
2,252 |
2,766 |
968 |
968 |
|
 | Balance sheet change% | | 62.4% |
80.7% |
1.8% |
-4.7% |
39.6% |
22.8% |
-65.0% |
0.0% |
|
 | Added value | | 197.4 |
476.5 |
652.5 |
649.4 |
1,137.8 |
746.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 228 |
-91 |
-112 |
-284 |
-266 |
41 |
-840 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 11.0% |
23.6% |
31.1% |
20.9% |
35.1% |
19.3% |
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 % | | 17.2% |
26.5% |
27.1% |
24.0% |
47.1% |
22.7% |
0.0% |
0.0% |
|
 | ROI % | | 38.5% |
62.5% |
51.8% |
38.5% |
76.0% |
33.6% |
0.0% |
0.0% |
|
 | ROE % | | 27.2% |
54.2% |
47.4% |
36.1% |
66.7% |
30.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 41.0% |
39.6% |
53.4% |
55.0% |
55.5% |
61.3% |
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, % | | -40.0% |
-147.8% |
-106.6% |
-98.4% |
-65.0% |
-34.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
7.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.8 |
1.2 |
1.6 |
1.7 |
1.9 |
2.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.8 |
1.2 |
1.6 |
1.7 |
1.9 |
2.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 78.9 |
704.5 |
695.5 |
638.9 |
735.5 |
392.7 |
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 | | -116.7 |
211.1 |
403.7 |
410.6 |
788.9 |
1,039.2 |
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 | | 49 |
159 |
217 |
216 |
569 |
249 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 49 |
159 |
217 |
216 |
566 |
249 |
0 |
0 |
|
 | EBIT / employee | | 30 |
114 |
152 |
132 |
442 |
175 |
0 |
0 |
|
 | Net earnings / employee | | 23 |
94 |
123 |
108 |
357 |
148 |
0 |
0 |
|
|