|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.5% |
0.5% |
0.6% |
0.6% |
0.6% |
0.6% |
8.3% |
8.3% |
|
 | Credit score (0-100) | | 99 |
99 |
97 |
98 |
97 |
96 |
29 |
29 |
|
 | Credit rating | | AAA |
AAA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 695.0 |
887.5 |
1,260.6 |
1,676.5 |
2,116.3 |
2,288.5 |
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 | | -7.5 |
-7.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
0.0 |
0.0 |
|
 | EBITDA | | -7.5 |
-7.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
0.0 |
0.0 |
|
 | EBIT | | -7.5 |
-7.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 648.5 |
1,992.5 |
4,173.3 |
4,734.5 |
5,197.7 |
2,414.5 |
0.0 |
0.0 |
|
 | Net earnings | | 648.5 |
1,992.5 |
4,173.3 |
4,734.5 |
5,197.7 |
2,414.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 648 |
1,992 |
4,173 |
4,735 |
5,198 |
2,415 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
60.0 |
60.0 |
79.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 7,049 |
8,936 |
12,831 |
17,018 |
21,345 |
22,998 |
9,648 |
9,648 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
3.5 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 7,631 |
8,944 |
12,838 |
17,026 |
21,353 |
23,009 |
9,648 |
9,648 |
|
|
 | Net Debt | | -7.0 |
-129 |
-401 |
-1,364 |
-3,119 |
-2,959 |
-9,648 |
-9,648 |
|
|
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 | | -7.5 |
-7.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-0.0% |
0.0% |
0.0% |
0.0% |
-16.7% |
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) | | 7,631 |
8,944 |
12,838 |
17,026 |
21,353 |
23,009 |
9,648 |
9,648 |
|
 | Balance sheet change% | | -9.8% |
17.2% |
43.5% |
32.6% |
25.4% |
7.8% |
-58.1% |
0.0% |
|
 | Added value | | -7.5 |
-7.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
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 |
60 |
0 |
19 |
-79 |
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 % | | 8.7% |
24.0% |
38.3% |
31.7% |
27.1% |
12.8% |
0.0% |
0.0% |
|
 | ROI % | | 9.1% |
24.9% |
38.3% |
31.7% |
27.1% |
12.8% |
0.0% |
0.0% |
|
 | ROE % | | 9.6% |
24.9% |
38.3% |
31.7% |
27.1% |
10.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.4% |
99.9% |
99.9% |
100.0% |
100.0% |
100.0% |
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, % | | 92.8% |
1,724.0% |
5,344.3% |
18,182.3% |
41,588.3% |
33,818.9% |
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% |
24,734.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.4 |
186.0 |
253.4 |
448.4 |
522.4 |
272.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.4 |
186.0 |
253.4 |
448.4 |
522.4 |
272.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 7.0 |
129.3 |
400.8 |
1,363.7 |
3,118.7 |
2,962.6 |
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 | | 234.3 |
1,387.7 |
1,893.3 |
2,356.2 |
2,026.3 |
1,516.8 |
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 |
|
|