|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.6% |
0.6% |
0.7% |
0.6% |
0.6% |
0.7% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 98 |
96 |
95 |
96 |
98 |
92 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 1,146.7 |
1,219.7 |
1,389.7 |
1,404.6 |
1,484.4 |
1,251.1 |
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 | | -6.6 |
-6.6 |
55.2 |
63.4 |
-4.8 |
45.6 |
0.0 |
0.0 |
|
 | EBITDA | | -6.6 |
-6.6 |
55.2 |
63.4 |
-4.8 |
45.6 |
0.0 |
0.0 |
|
 | EBIT | | -6.6 |
-6.6 |
22.9 |
31.1 |
-37.1 |
11.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,200.8 |
459.2 |
1,091.6 |
1,351.0 |
1,336.6 |
826.7 |
0.0 |
0.0 |
|
 | Net earnings | | 1,147.0 |
533.5 |
1,084.0 |
1,335.6 |
1,336.9 |
768.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,201 |
459 |
1,092 |
1,351 |
1,337 |
827 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
1,614 |
1,582 |
1,549 |
1,517 |
2,170 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 11,537 |
11,963 |
12,936 |
13,272 |
13,634 |
13,734 |
12,815 |
12,815 |
|
 | Interest-bearing liabilities | | 28.3 |
33.8 |
21.0 |
0.0 |
7.2 |
7.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 11,624 |
12,038 |
12,980 |
13,299 |
13,684 |
13,842 |
12,815 |
12,815 |
|
|
 | Net Debt | | -5,842 |
-4,473 |
-5,137 |
-5,442 |
-5,888 |
-5,656 |
-12,815 |
-12,815 |
|
|
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 | | -6.6 |
-6.6 |
55.2 |
63.4 |
-4.8 |
45.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
14.9% |
0.0% |
0.0% |
-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) | | 11,624 |
12,038 |
12,980 |
13,299 |
13,684 |
13,842 |
12,815 |
12,815 |
|
 | Balance sheet change% | | 8.5% |
3.6% |
7.8% |
2.5% |
2.9% |
1.2% |
-7.4% |
0.0% |
|
 | Added value | | -6.6 |
-6.6 |
55.2 |
63.4 |
-4.8 |
45.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
1,614 |
-65 |
-65 |
-65 |
619 |
-2,170 |
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 |
1.0 |
2.0 |
-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 (%) | | 100.0% |
100.0% |
41.5% |
49.1% |
769.5% |
25.5% |
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 % | | 10.8% |
7.3% |
8.9% |
10.5% |
10.0% |
8.5% |
0.0% |
0.0% |
|
 | ROI % | | 10.8% |
7.3% |
8.9% |
10.5% |
10.0% |
8.5% |
0.0% |
0.0% |
|
 | ROE % | | 10.3% |
4.5% |
8.7% |
10.2% |
9.9% |
5.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.3% |
99.4% |
99.7% |
99.8% |
99.6% |
99.2% |
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, % | | 88,180.3% |
67,520.7% |
-9,307.2% |
-8,585.5% |
122,141.9% |
-12,401.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.2% |
0.3% |
0.2% |
0.0% |
0.1% |
0.1% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 17.5% |
1,294.3% |
83.1% |
233.4% |
301.2% |
4,737.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 67.6 |
60.7 |
118.2 |
204.7 |
227.3 |
86.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 67.6 |
60.7 |
118.2 |
204.7 |
227.3 |
86.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 5,870.3 |
4,507.0 |
5,157.9 |
5,442.4 |
5,895.7 |
5,663.5 |
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 | | 451.4 |
1,965.5 |
3,780.5 |
3,093.7 |
3,307.8 |
656.5 |
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 |
|
|