|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
|
| Bankruptcy risk | | 0.7% |
0.6% |
0.6% |
0.8% |
0.6% |
0.6% |
9.3% |
7.2% |
|
| Credit score (0-100) | | 95 |
97 |
98 |
93 |
97 |
97 |
26 |
10 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
B |
BB |
|
| Credit limit (kDKK) | | 1,212.6 |
1,565.4 |
1,851.5 |
1,830.8 |
1,983.5 |
2,060.4 |
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 | | 2,385 |
2,310 |
2,519 |
2,085 |
2,737 |
2,402 |
0.0 |
0.0 |
|
| EBITDA | | 2,385 |
2,207 |
2,519 |
3,171 |
2,737 |
1,849 |
0.0 |
0.0 |
|
| EBIT | | 704 |
233 |
593 |
762 |
855 |
289 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,784.3 |
3,355.7 |
1,259.8 |
2,038.5 |
393.7 |
1,003.3 |
0.0 |
0.0 |
|
| Net earnings | | 1,638.8 |
3,293.9 |
1,295.0 |
1,700.4 |
345.5 |
872.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,784 |
3,356 |
1,260 |
2,038 |
394 |
1,003 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 7,451 |
8,294 |
6,767 |
7,671 |
6,832 |
4,995 |
0.0 |
0.0 |
|
| Shareholders equity total | | 12,020 |
15,261 |
16,502 |
18,102 |
18,348 |
19,120 |
18,888 |
18,888 |
|
| Interest-bearing liabilities | | 0.0 |
131 |
1,730 |
1,670 |
1,662 |
1,658 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 13,053 |
16,532 |
19,069 |
22,774 |
21,225 |
21,653 |
18,888 |
18,888 |
|
|
| Net Debt | | -1,763 |
-3,743 |
-6,039 |
-7,583 |
-9,153 |
-11,392 |
-18,888 |
-18,888 |
|
|
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 | | 2,385 |
2,310 |
2,519 |
2,085 |
2,737 |
2,402 |
0.0 |
0.0 |
|
| Gross profit growth | | 34.4% |
-3.1% |
9.0% |
-17.2% |
31.3% |
-12.2% |
-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) | | 13,053 |
16,532 |
19,069 |
22,774 |
21,225 |
21,653 |
18,888 |
18,888 |
|
| Balance sheet change% | | 2.7% |
26.6% |
15.3% |
19.4% |
-6.8% |
2.0% |
-12.8% |
0.0% |
|
| Added value | | 2,384.7 |
2,207.3 |
2,518.5 |
2,628.3 |
2,720.8 |
2,125.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,036 |
-1,131 |
-3,452 |
-962 |
-2,722 |
-3,673 |
-4,995 |
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 (%) | | 29.5% |
10.1% |
23.5% |
36.5% |
31.2% |
12.0% |
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 % | | 13.9% |
22.7% |
7.2% |
10.4% |
5.6% |
5.3% |
0.0% |
0.0% |
|
| ROI % | | 15.3% |
23.7% |
7.4% |
11.2% |
6.1% |
5.5% |
0.0% |
0.0% |
|
| ROE % | | 14.6% |
24.1% |
8.2% |
9.8% |
1.9% |
4.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 92.1% |
92.3% |
86.5% |
79.5% |
86.4% |
88.3% |
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, % | | -73.9% |
-169.6% |
-239.8% |
-239.1% |
-334.4% |
-616.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.9% |
10.5% |
9.2% |
9.1% |
8.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.2% |
3.9% |
1.8% |
8.1% |
50.8% |
8.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.7 |
6.4 |
4.9 |
3.1 |
5.0 |
7.2 |
0.0 |
0.0 |
|
| Current Ratio | | 5.7 |
6.4 |
4.9 |
3.1 |
5.0 |
7.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,763.0 |
3,874.8 |
7,768.4 |
9,253.9 |
10,815.6 |
13,049.8 |
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 | | 2,246.2 |
1,872.8 |
4,307.8 |
3,403.2 |
1,511.9 |
2,814.5 |
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 |
|
|