|
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% |
0.8% |
0.6% |
0.7% |
0.6% |
0.4% |
7.6% |
7.6% |
|
 | Credit score (0-100) | | 93 |
93 |
97 |
95 |
98 |
99 |
32 |
32 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 2,933.9 |
3,440.6 |
4,562.9 |
4,908.4 |
5,927.7 |
6,758.6 |
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 | | -16.1 |
-10.9 |
-11.5 |
-11.2 |
-76.0 |
-34.1 |
0.0 |
0.0 |
|
 | EBITDA | | -16.1 |
-10.9 |
-11.5 |
-11.2 |
-76.0 |
-34.1 |
0.0 |
0.0 |
|
 | EBIT | | -16.1 |
-10.9 |
-11.5 |
-11.2 |
-76.0 |
-34.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 6,176.2 |
9,004.2 |
10,253.5 |
13,216.3 |
11,937.0 |
7,925.9 |
0.0 |
0.0 |
|
 | Net earnings | | 6,223.3 |
9,049.0 |
10,292.2 |
13,254.9 |
11,966.6 |
7,940.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 6,176 |
9,004 |
10,253 |
13,216 |
11,937 |
7,926 |
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 | | 34,891 |
39,972 |
47,279 |
52,047 |
60,782 |
67,858 |
37,604 |
37,604 |
|
 | Interest-bearing liabilities | | 7,408 |
7,505 |
4,091 |
4,091 |
15,612 |
3,620 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 45,506 |
50,680 |
56,136 |
60,905 |
76,399 |
71,482 |
37,604 |
37,604 |
|
|
 | Net Debt | | 7,378 |
7,430 |
3,997 |
3,984 |
15,606 |
3,614 |
-37,604 |
-37,604 |
|
|
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 | | -16.1 |
-10.9 |
-11.5 |
-11.2 |
-76.0 |
-34.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -48.1% |
32.4% |
-5.8% |
2.7% |
-580.9% |
55.1% |
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) | | 45,506 |
50,680 |
56,136 |
60,905 |
76,399 |
71,482 |
37,604 |
37,604 |
|
 | Balance sheet change% | | 4.9% |
11.4% |
10.8% |
8.5% |
25.4% |
-6.4% |
-47.4% |
0.0% |
|
 | Added value | | -16.1 |
-10.9 |
-11.5 |
-11.2 |
-76.0 |
-34.1 |
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 % | | 14.3% |
19.1% |
19.5% |
22.9% |
17.8% |
11.0% |
0.0% |
0.0% |
|
 | ROI % | | 15.5% |
20.5% |
20.2% |
23.1% |
17.9% |
11.0% |
0.0% |
0.0% |
|
 | ROE % | | 19.3% |
24.2% |
23.6% |
26.7% |
21.2% |
12.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 76.7% |
78.9% |
84.2% |
85.5% |
79.6% |
94.9% |
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, % | | -45,927.7% |
-68,468.6% |
-34,831.1% |
-35,688.1% |
-20,529.7% |
-10,589.8% |
0.0% |
0.0% |
|
 | Gearing % | | 21.2% |
18.8% |
8.7% |
7.9% |
25.7% |
5.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.2% |
2.6% |
2.8% |
4.0% |
2.6% |
2.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.2 |
0.0 |
0.0 |
0.0 |
0.4 |
1.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.2 |
0.0 |
0.0 |
0.0 |
0.4 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 29.2 |
75.1 |
93.9 |
106.9 |
5.9 |
5.6 |
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 | | 717.5 |
-3,196.6 |
-4,634.0 |
-4,621.0 |
-9,391.9 |
1,056.2 |
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 | | 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 |
|
|