|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 1.6% |
1.7% |
1.6% |
3.9% |
2.9% |
3.9% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 77 |
74 |
74 |
49 |
58 |
49 |
24 |
24 |
|
 | Credit rating | | A |
A |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 28.2 |
12.0 |
16.7 |
0.0 |
0.0 |
0.0 |
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 | | 453 |
457 |
418 |
395 |
-93.0 |
-34.0 |
0.0 |
0.0 |
|
 | EBITDA | | 303 |
354 |
303 |
283 |
-96.0 |
-34.0 |
0.0 |
0.0 |
|
 | EBIT | | 66.7 |
118 |
66.9 |
46.3 |
-414 |
-34.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 2,275.4 |
232.3 |
1,150.4 |
278.1 |
88.0 |
-464.5 |
0.0 |
0.0 |
|
 | Net earnings | | 2,266.4 |
228.6 |
1,031.6 |
302.4 |
153.2 |
-534.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 2,275 |
232 |
1,150 |
278 |
88.0 |
-464 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 5,841 |
5,605 |
5,368 |
10,700 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 10,909 |
11,084 |
10,115 |
10,761 |
10,914 |
10,380 |
1,800 |
1,800 |
|
 | Interest-bearing liabilities | | 2,685 |
2,463 |
2,451 |
2,387 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 14,180 |
13,638 |
12,776 |
25,326 |
12,084 |
10,516 |
1,800 |
1,800 |
|
|
 | Net Debt | | 247 |
68.2 |
-3,477 |
-10,691 |
-10,489 |
-9,872 |
-1,800 |
-1,800 |
|
|
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 | | 453 |
457 |
418 |
395 |
-93.0 |
-34.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -3.5% |
0.9% |
-8.4% |
-5.6% |
0.0% |
63.4% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 14,180 |
13,638 |
12,776 |
25,326 |
12,084 |
10,516 |
1,800 |
1,800 |
|
 | Balance sheet change% | | 11.9% |
-3.8% |
-6.3% |
98.2% |
-52.3% |
-13.0% |
-82.9% |
0.0% |
|
 | Added value | | 303.2 |
354.3 |
303.5 |
282.8 |
-177.4 |
-34.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -473 |
-473 |
-473 |
752 |
-2,332 |
-4,343 |
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 |
-1.0 |
-2.0 |
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 (%) | | 14.7% |
25.8% |
16.0% |
11.7% |
444.9% |
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 % | | 17.6% |
3.4% |
9.1% |
3.3% |
0.7% |
-3.9% |
0.0% |
0.0% |
|
 | ROI % | | 18.6% |
3.5% |
9.2% |
4.7% |
1.0% |
-4.2% |
0.0% |
0.0% |
|
 | ROE % | | 23.1% |
2.1% |
9.7% |
2.9% |
1.4% |
-5.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 76.9% |
81.3% |
79.2% |
42.5% |
90.3% |
98.7% |
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, % | | 81.4% |
19.3% |
-1,145.8% |
-3,780.1% |
10,925.3% |
29,020.5% |
0.0% |
0.0% |
|
 | Gearing % | | 24.6% |
22.2% |
24.2% |
22.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.9% |
9.3% |
2.1% |
14.7% |
3.2% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 26.0 |
22.3 |
11.2 |
1.2 |
149.5 |
143.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 26.0 |
22.3 |
11.2 |
1.2 |
149.5 |
143.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,437.9 |
2,395.2 |
5,927.8 |
13,078.1 |
10,489.2 |
9,871.9 |
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 | | 5,746.0 |
4,813.9 |
3,139.2 |
-33.9 |
8,490.1 |
7,492.2 |
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 |
303 |
283 |
-177 |
-34 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
303 |
283 |
-96 |
-34 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
67 |
46 |
-414 |
-34 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
1,032 |
302 |
153 |
-534 |
0 |
0 |
|
|