|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 1.3% |
1.2% |
1.2% |
1.3% |
1.2% |
1.1% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 81 |
83 |
82 |
79 |
82 |
83 |
30 |
30 |
|
 | Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 90.5 |
198.5 |
224.5 |
124.6 |
296.0 |
486.6 |
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 | | -10.0 |
-10.0 |
-13.0 |
-17.0 |
-13.0 |
-6.6 |
0.0 |
0.0 |
|
 | EBITDA | | -10.0 |
-10.0 |
-13.0 |
-17.0 |
-13.0 |
-6.6 |
0.0 |
0.0 |
|
 | EBIT | | -10.0 |
-10.0 |
-13.0 |
-17.0 |
-13.0 |
-6.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,589.0 |
1,422.0 |
1,160.0 |
1,530.0 |
1,405.0 |
2,163.8 |
0.0 |
0.0 |
|
 | Net earnings | | 1,513.0 |
1,379.0 |
1,060.0 |
1,394.0 |
1,249.0 |
1,731.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,589 |
1,422 |
1,160 |
1,530 |
1,405 |
2,164 |
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 | | 7,511 |
8,140 |
8,450 |
9,144 |
10,278 |
11,892 |
10,867 |
10,867 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,584 |
8,189 |
8,550 |
9,272 |
10,498 |
12,328 |
10,867 |
10,867 |
|
|
 | Net Debt | | -652 |
-1,156 |
-1,290 |
-997 |
-2,990 |
-1,729 |
-10,867 |
-10,867 |
|
|
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 | | -10.0 |
-10.0 |
-13.0 |
-17.0 |
-13.0 |
-6.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 9.1% |
0.0% |
-30.0% |
-30.8% |
23.5% |
49.0% |
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) | | 7,584 |
8,189 |
8,550 |
9,272 |
10,498 |
12,328 |
10,867 |
10,867 |
|
 | Balance sheet change% | | 9.8% |
8.0% |
4.4% |
8.4% |
13.2% |
17.4% |
-11.9% |
0.0% |
|
 | Added value | | -10.0 |
-10.0 |
-13.0 |
-17.0 |
-13.0 |
-6.6 |
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 % | | 22.0% |
18.1% |
14.0% |
17.2% |
14.3% |
19.0% |
0.0% |
0.0% |
|
 | ROI % | | 22.1% |
18.3% |
14.1% |
17.4% |
14.6% |
19.6% |
0.0% |
0.0% |
|
 | ROE % | | 21.0% |
17.6% |
12.8% |
15.8% |
12.9% |
15.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.0% |
99.4% |
98.8% |
98.6% |
97.9% |
96.5% |
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, % | | 6,520.0% |
11,560.0% |
9,923.1% |
5,864.7% |
23,000.0% |
26,067.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 15.8 |
33.8 |
17.9 |
11.7 |
16.0 |
5.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 15.8 |
33.8 |
17.9 |
11.7 |
16.0 |
5.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 652.0 |
1,156.0 |
1,290.0 |
997.0 |
2,990.0 |
1,729.0 |
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 | | 1,079.0 |
1,607.0 |
1,690.0 |
1,368.0 |
3,290.0 |
1,792.7 |
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 | | 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 |
|
|