|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.9% |
1.6% |
1.1% |
1.0% |
1.3% |
1.3% |
9.1% |
9.1% |
|
 | Credit score (0-100) | | 59 |
74 |
82 |
86 |
78 |
80 |
27 |
27 |
|
 | Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
17.1 |
518.8 |
921.7 |
240.5 |
272.4 |
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 | | 7,881 |
6,320 |
6,746 |
6,285 |
6,732 |
8,350 |
0.0 |
0.0 |
|
 | EBITDA | | 3,533 |
1,674 |
5,307 |
5,031 |
5,526 |
6,279 |
0.0 |
0.0 |
|
 | EBIT | | 3,165 |
807 |
3,755 |
2,611 |
3,496 |
4,135 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 3,008.2 |
641.5 |
3,695.5 |
2,554.9 |
3,905.6 |
3,905.0 |
0.0 |
0.0 |
|
 | Net earnings | | 2,363.3 |
744.7 |
3,098.2 |
1,994.8 |
2,854.7 |
3,041.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 3,008 |
641 |
3,695 |
2,555 |
3,906 |
3,905 |
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 | | 2,858 |
8,281 |
11,379 |
13,374 |
16,229 |
11,383 |
6,002 |
6,002 |
|
 | Interest-bearing liabilities | | 3,120 |
0.0 |
12.5 |
427 |
0.0 |
3,310 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,232 |
13,033 |
16,952 |
18,508 |
19,834 |
17,621 |
6,002 |
6,002 |
|
|
 | Net Debt | | 2,742 |
-122 |
-2,166 |
-3,823 |
-4,377 |
-5,079 |
-6,002 |
-6,002 |
|
|
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 | | 7,881 |
6,320 |
6,746 |
6,285 |
6,732 |
8,350 |
0.0 |
0.0 |
|
 | Gross profit growth | | 1,250.1% |
-19.8% |
6.7% |
-6.8% |
7.1% |
24.0% |
-100.0% |
0.0% |
|
 | Employees | | 10 |
12 |
3 |
3 |
2 |
2 |
0 |
0 |
|
 | Employee growth % | | 66.7% |
20.0% |
-75.0% |
0.0% |
-33.3% |
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) | | 9,232 |
13,033 |
16,952 |
18,508 |
19,834 |
17,621 |
6,002 |
6,002 |
|
 | Balance sheet change% | | 148.4% |
41.2% |
30.1% |
9.2% |
7.2% |
-11.2% |
-65.9% |
0.0% |
|
 | Added value | | 3,533.4 |
1,674.4 |
5,306.5 |
5,031.1 |
5,916.2 |
6,279.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 2,214 |
1,967 |
652 |
-3,944 |
-4,059 |
-3,077 |
-6,259 |
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 (%) | | 40.2% |
12.8% |
55.7% |
41.5% |
51.9% |
49.5% |
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 % | | 50.7% |
7.2% |
25.1% |
14.7% |
20.5% |
22.2% |
0.0% |
0.0% |
|
 | ROI % | | 63.1% |
9.5% |
31.6% |
17.7% |
23.4% |
24.5% |
0.0% |
0.0% |
|
 | ROE % | | 141.0% |
13.4% |
31.5% |
16.1% |
19.3% |
22.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 31.0% |
63.5% |
67.1% |
72.3% |
81.8% |
64.6% |
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, % | | 77.6% |
-7.3% |
-40.8% |
-76.0% |
-79.2% |
-80.9% |
0.0% |
0.0% |
|
 | Gearing % | | 109.2% |
0.0% |
0.1% |
3.2% |
0.0% |
29.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 9.5% |
10.6% |
981.2% |
25.6% |
12.7% |
14.9% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
2.0 |
2.5 |
3.9 |
9.9 |
2.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
2.0 |
2.5 |
3.9 |
9.9 |
2.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 378.0 |
122.1 |
2,178.7 |
4,249.9 |
4,377.5 |
8,389.4 |
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 | | -1,626.1 |
2,188.8 |
3,693.3 |
6,898.5 |
11,361.8 |
7,267.7 |
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 | | 353 |
140 |
1,769 |
1,677 |
2,958 |
3,139 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 353 |
140 |
1,769 |
1,677 |
2,763 |
3,139 |
0 |
0 |
|
 | EBIT / employee | | 317 |
67 |
1,252 |
870 |
1,748 |
2,068 |
0 |
0 |
|
 | Net earnings / employee | | 236 |
62 |
1,033 |
665 |
1,427 |
1,521 |
0 |
0 |
|
|