|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 1.0% |
0.9% |
0.8% |
1.0% |
0.9% |
1.0% |
10.1% |
10.1% |
|
 | Credit score (0-100) | | 88 |
89 |
91 |
87 |
88 |
85 |
24 |
24 |
|
 | Credit rating | | A |
A |
AA |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 119.6 |
166.0 |
238.6 |
199.0 |
235.6 |
201.3 |
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 | | 394 |
407 |
402 |
374 |
377 |
386 |
0.0 |
0.0 |
|
 | EBITDA | | 394 |
407 |
402 |
374 |
377 |
386 |
0.0 |
0.0 |
|
 | EBIT | | 376 |
389 |
383 |
355 |
359 |
368 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 378.9 |
392.7 |
394.3 |
375.0 |
389.9 |
424.7 |
0.0 |
0.0 |
|
 | Net earnings | | 295.6 |
306.4 |
307.7 |
292.6 |
304.2 |
330.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 379 |
393 |
394 |
375 |
390 |
425 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,452 |
2,434 |
2,416 |
2,397 |
2,379 |
2,361 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,034 |
2,340 |
2,648 |
2,940 |
3,245 |
3,575 |
1,995 |
1,995 |
|
 | Interest-bearing liabilities | | 79.5 |
57.0 |
57.0 |
57.0 |
57.0 |
57.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,566 |
2,703 |
3,026 |
3,301 |
3,642 |
3,988 |
1,995 |
1,995 |
|
|
 | Net Debt | | -34.0 |
47.8 |
-45.7 |
30.9 |
50.6 |
7.6 |
-1,995 |
-1,995 |
|
|
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 | | 394 |
407 |
402 |
374 |
377 |
386 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.0% |
3.3% |
-1.3% |
-7.0% |
0.9% |
2.5% |
-100.0% |
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) | | 2,566 |
2,703 |
3,026 |
3,301 |
3,642 |
3,988 |
1,995 |
1,995 |
|
 | Balance sheet change% | | 9.6% |
5.3% |
11.9% |
9.1% |
10.3% |
9.5% |
-50.0% |
0.0% |
|
 | Added value | | 394.0 |
407.2 |
401.8 |
373.6 |
376.9 |
386.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 480 |
-37 |
-37 |
-37 |
-37 |
-37 |
-2,361 |
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 (%) | | 95.3% |
95.5% |
95.4% |
95.1% |
95.1% |
95.2% |
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 % | | 15.5% |
14.9% |
13.8% |
11.9% |
11.2% |
11.1% |
0.0% |
0.0% |
|
 | ROI % | | 18.5% |
16.7% |
14.8% |
12.6% |
11.9% |
11.8% |
0.0% |
0.0% |
|
 | ROE % | | 15.7% |
14.0% |
12.3% |
10.5% |
9.8% |
9.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 79.3% |
86.6% |
87.5% |
89.1% |
89.1% |
89.6% |
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, % | | -8.6% |
11.7% |
-11.4% |
8.3% |
13.4% |
2.0% |
0.0% |
0.0% |
|
 | Gearing % | | 3.9% |
2.4% |
2.2% |
1.9% |
1.8% |
1.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
0.4% |
0.9% |
1.1% |
0.3% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.3 |
1.4 |
3.0 |
5.2 |
6.3 |
7.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.3 |
1.4 |
3.0 |
5.2 |
6.3 |
7.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 113.5 |
9.2 |
102.7 |
26.1 |
6.4 |
49.4 |
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 | | -261.8 |
73.0 |
409.0 |
730.0 |
1,062.6 |
1,422.3 |
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 |
|
|