|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.8% |
|
| Bankruptcy risk | | 1.1% |
1.2% |
1.0% |
0.8% |
4.6% |
0.8% |
10.7% |
12.2% |
|
| Credit score (0-100) | | 86 |
84 |
86 |
92 |
44 |
91 |
22 |
4 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BB |
A |
B |
B |
|
| Credit limit (kDKK) | | 539.2 |
430.9 |
952.0 |
1,837.0 |
0.0 |
1,186.6 |
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 | | 6,348 |
6,064 |
8,276 |
8,116 |
2,473 |
9,647 |
0.0 |
0.0 |
|
| EBITDA | | 3,248 |
3,718 |
5,753 |
5,026 |
-1,107 |
4,970 |
0.0 |
0.0 |
|
| EBIT | | 3,207 |
3,674 |
5,721 |
4,941 |
-1,275 |
4,835 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,194.3 |
3,657.6 |
5,772.2 |
4,790.3 |
-1,373.8 |
4,579.0 |
0.0 |
0.0 |
|
| Net earnings | | 2,491.4 |
2,852.8 |
4,502.4 |
3,734.6 |
-1,073.7 |
3,570.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,194 |
3,658 |
5,772 |
4,790 |
-1,374 |
4,579 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 101 |
57.9 |
51.6 |
7,530 |
7,518 |
7,442 |
0.0 |
0.0 |
|
| Shareholders equity total | | 6,915 |
7,768 |
9,770 |
9,505 |
4,431 |
8,002 |
5,002 |
5,002 |
|
| Interest-bearing liabilities | | 380 |
3,673 |
1,016 |
10,244 |
8,300 |
8,467 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 14,334 |
23,759 |
23,833 |
28,605 |
26,753 |
23,183 |
5,002 |
5,002 |
|
|
| Net Debt | | -5,653 |
-7,311 |
-10,016 |
-6,034 |
4,972 |
4,056 |
-5,002 |
-5,002 |
|
|
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 | | 6,348 |
6,064 |
8,276 |
8,116 |
2,473 |
9,647 |
0.0 |
0.0 |
|
| Gross profit growth | | -6.5% |
-4.5% |
36.5% |
-1.9% |
-69.5% |
290.1% |
-100.0% |
0.0% |
|
| Employees | | 6 |
4 |
4 |
4 |
5 |
6 |
0 |
0 |
|
| Employee growth % | | -14.3% |
-33.3% |
0.0% |
0.0% |
25.0% |
20.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 14,334 |
23,759 |
23,833 |
28,605 |
26,753 |
23,183 |
5,002 |
5,002 |
|
| Balance sheet change% | | 18.1% |
65.7% |
0.3% |
20.0% |
-6.5% |
-13.3% |
-78.4% |
0.0% |
|
| Added value | | 3,248.2 |
3,717.7 |
5,752.5 |
5,026.1 |
-1,189.1 |
4,970.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -24 |
-87 |
-38 |
7,392 |
-179 |
-212 |
-7,442 |
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 |
-1.0 |
1.0 |
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 (%) | | 50.5% |
60.6% |
69.1% |
60.9% |
-51.5% |
50.1% |
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 % | | 24.2% |
19.3% |
24.3% |
18.9% |
-4.6% |
19.4% |
0.0% |
0.0% |
|
| ROI % | | 36.9% |
34.8% |
46.0% |
27.3% |
-6.8% |
31.8% |
0.0% |
0.0% |
|
| ROE % | | 34.7% |
38.9% |
51.3% |
38.8% |
-15.4% |
57.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 48.3% |
37.8% |
41.0% |
33.8% |
17.0% |
34.5% |
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, % | | -174.0% |
-196.6% |
-174.1% |
-120.1% |
-449.1% |
81.6% |
0.0% |
0.0% |
|
| Gearing % | | 5.5% |
47.3% |
10.4% |
107.8% |
187.3% |
105.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.3% |
0.9% |
0.4% |
2.8% |
1.1% |
3.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.3 |
2.0 |
1.9 |
1.5 |
1.2 |
1.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.3 |
1.6 |
1.9 |
1.4 |
1.2 |
1.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 6,032.3 |
10,983.9 |
11,032.1 |
16,278.0 |
3,327.8 |
4,410.2 |
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 | | 7,910.4 |
8,893.0 |
11,245.2 |
6,042.1 |
2,889.7 |
862.1 |
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 | | 541 |
929 |
1,438 |
1,257 |
-238 |
828 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 541 |
929 |
1,438 |
1,257 |
-221 |
828 |
0 |
0 |
|
| EBIT / employee | | 535 |
919 |
1,430 |
1,235 |
-255 |
806 |
0 |
0 |
|
| Net earnings / employee | | 415 |
713 |
1,126 |
934 |
-215 |
595 |
0 |
0 |
|
|