|
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% |
0.7% |
0.8% |
0.6% |
0.6% |
0.8% |
9.8% |
9.8% |
|
 | Credit score (0-100) | | 94 |
94 |
91 |
96 |
98 |
90 |
25 |
25 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 114.4 |
152.3 |
173.7 |
256.2 |
326.6 |
275.6 |
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 | | -8.5 |
-8.8 |
-10.8 |
-8.9 |
-9.4 |
-9.7 |
0.0 |
0.0 |
|
 | EBITDA | | -8.5 |
-8.8 |
-10.8 |
-8.9 |
-9.4 |
-9.7 |
0.0 |
0.0 |
|
 | EBIT | | -8.5 |
-8.8 |
-10.8 |
-8.9 |
-9.4 |
-123 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 866.3 |
594.0 |
627.1 |
674.8 |
917.8 |
466.2 |
0.0 |
0.0 |
|
 | Net earnings | | 675.1 |
437.7 |
496.9 |
535.5 |
713.3 |
373.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 866 |
594 |
627 |
675 |
918 |
466 |
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 | | 1,326 |
1,710 |
2,152 |
2,631 |
3,287 |
3,340 |
2,929 |
2,929 |
|
 | Interest-bearing liabilities | | 281 |
241 |
234 |
122 |
4.0 |
4.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,800 |
2,113 |
2,522 |
2,870 |
3,490 |
3,677 |
2,929 |
2,929 |
|
|
 | Net Debt | | 272 |
241 |
234 |
21.7 |
-128 |
-5.9 |
-2,929 |
-2,929 |
|
|
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 | | -8.5 |
-8.8 |
-10.8 |
-8.9 |
-9.4 |
-9.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | -68.7% |
-3.2% |
-23.5% |
17.8% |
-5.3% |
-3.0% |
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) | | 1,800 |
2,113 |
2,522 |
2,870 |
3,490 |
3,677 |
2,929 |
2,929 |
|
 | Balance sheet change% | | 36.8% |
17.4% |
19.4% |
13.8% |
21.6% |
5.3% |
-20.3% |
0.0% |
|
 | Added value | | -8.5 |
-8.8 |
-10.8 |
-8.9 |
-9.4 |
-9.7 |
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 |
-113 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
1,271.0% |
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 % | | 56.6% |
31.3% |
27.5% |
25.2% |
28.9% |
13.0% |
0.0% |
0.0% |
|
 | ROI % | | 64.4% |
34.5% |
29.4% |
26.4% |
30.4% |
14.1% |
0.0% |
0.0% |
|
 | ROE % | | 67.0% |
28.8% |
25.7% |
22.4% |
24.1% |
11.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 73.7% |
80.9% |
85.3% |
91.7% |
94.2% |
90.9% |
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, % | | -3,198.6% |
-2,743.8% |
-2,161.2% |
-244.0% |
1,360.6% |
60.8% |
0.0% |
0.0% |
|
 | Gearing % | | 21.2% |
14.1% |
10.9% |
4.6% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.5% |
7.3% |
4.6% |
2.2% |
2.8% |
11.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.0 |
2.2 |
3.6 |
6.8 |
9.7 |
3.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.0 |
2.2 |
3.6 |
6.8 |
9.7 |
3.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 8.7 |
0.0 |
0.0 |
100.6 |
131.6 |
9.9 |
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 | | -3.8 |
491.1 |
975.8 |
1,387.1 |
1,774.2 |
911.9 |
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 |
|
|