|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.8% |
0.8% |
0.8% |
0.8% |
0.9% |
0.7% |
9.4% |
9.4% |
|
 | Credit score (0-100) | | 92 |
93 |
90 |
91 |
90 |
92 |
26 |
26 |
|
 | Credit rating | | A |
AA |
A |
AA |
A |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 748.0 |
927.1 |
992.2 |
1,238.2 |
1,263.8 |
1,521.1 |
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 | | -4.1 |
-4.5 |
-4.3 |
-5.0 |
-4.5 |
-9.0 |
0.0 |
0.0 |
|
 | EBITDA | | -4.1 |
-4.5 |
-4.3 |
-5.0 |
-4.5 |
-9.0 |
0.0 |
0.0 |
|
 | EBIT | | -4.1 |
-4.5 |
-4.3 |
-5.0 |
-4.5 |
-9.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,249.1 |
1,302.7 |
1,445.0 |
1,671.4 |
1,900.8 |
2,058.0 |
0.0 |
0.0 |
|
 | Net earnings | | 1,249.1 |
1,301.4 |
1,445.0 |
1,671.4 |
1,900.8 |
2,058.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,249 |
1,303 |
1,445 |
1,671 |
1,901 |
2,058 |
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 | | 9,333 |
10,528 |
11,865 |
13,426 |
15,214 |
17,157 |
3,621 |
3,621 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,336 |
10,533 |
11,870 |
13,429 |
15,217 |
17,164 |
3,621 |
3,621 |
|
|
 | Net Debt | | -124 |
-263 |
-1,222 |
-2,086 |
-2,942 |
-3,755 |
-3,621 |
-3,621 |
|
|
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 | | -4.1 |
-4.5 |
-4.3 |
-5.0 |
-4.5 |
-9.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -3.8% |
-10.3% |
6.6% |
-17.5% |
10.5% |
-101.1% |
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) | | 9,336 |
10,533 |
11,870 |
13,429 |
15,217 |
17,164 |
3,621 |
3,621 |
|
 | Balance sheet change% | | 14.0% |
12.8% |
12.7% |
13.1% |
13.3% |
12.8% |
-78.9% |
0.0% |
|
 | Added value | | -4.1 |
-4.5 |
-4.3 |
-5.0 |
-4.5 |
-9.0 |
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 % | | 14.3% |
13.1% |
12.9% |
13.4% |
13.5% |
13.1% |
0.0% |
0.0% |
|
 | ROI % | | 14.3% |
13.1% |
12.9% |
13.4% |
13.5% |
13.1% |
0.0% |
0.0% |
|
 | ROE % | | 14.3% |
13.1% |
12.9% |
13.2% |
13.3% |
12.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
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, % | | 3,000.1% |
5,790.4% |
28,743.8% |
41,783.2% |
65,837.2% |
41,783.9% |
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% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 451.6 |
297.1 |
272.1 |
667.6 |
941.3 |
600.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 451.6 |
297.1 |
272.1 |
667.6 |
941.3 |
600.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 123.8 |
263.4 |
1,221.6 |
2,086.2 |
2,941.6 |
3,754.7 |
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 | | 1,408.2 |
1,329.4 |
1,217.1 |
2,083.1 |
2,938.5 |
53.1 |
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 |
|
|