|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.6% |
0.5% |
0.6% |
0.6% |
0.5% |
1.4% |
9.0% |
8.8% |
|
 | Credit score (0-100) | | 97 |
99 |
97 |
97 |
98 |
76 |
28 |
28 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 595.6 |
724.3 |
819.2 |
978.6 |
1,214.3 |
73.5 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 1,255 |
1,200 |
2,022 |
1,897 |
2,274 |
16 |
16 |
16 |
|
 | Gross profit | | 1,252 |
1,196 |
2,006 |
1,885 |
2,262 |
2.4 |
0.0 |
0.0 |
|
 | EBITDA | | 1,252 |
1,196 |
2,006 |
1,885 |
2,262 |
2.4 |
0.0 |
0.0 |
|
 | EBIT | | 1,252 |
1,196 |
2,006 |
1,885 |
2,262 |
2.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,251.0 |
1,210.8 |
1,982.0 |
1,794.0 |
2,173.2 |
-94.2 |
0.0 |
0.0 |
|
 | Net earnings | | 1,251.4 |
1,207.3 |
1,990.9 |
1,812.3 |
2,189.7 |
-89.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,251 |
1,211 |
1,982 |
1,794 |
2,173 |
-94.2 |
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 | | 5,243 |
6,342 |
7,216 |
8,915 |
10,991 |
10,783 |
3,292 |
3,292 |
|
 | Interest-bearing liabilities | | 101 |
117 |
2,153 |
1,540 |
832 |
1,141 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,675 |
6,956 |
10,424 |
11,582 |
12,474 |
11,931 |
3,292 |
3,292 |
|
|
 | Net Debt | | -249 |
-432 |
2,111 |
1,477 |
782 |
1,123 |
-3,292 |
-3,292 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 1,255 |
1,200 |
2,022 |
1,897 |
2,274 |
16 |
16 |
16 |
|
 | Net sales growth | | 17.8% |
-4.4% |
68.5% |
-6.2% |
19.9% |
-99.3% |
0.0% |
0.0% |
|
 | Gross profit | | 1,252 |
1,196 |
2,006 |
1,885 |
2,262 |
2.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 17.9% |
-4.4% |
67.7% |
-6.0% |
20.0% |
-99.9% |
-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) | | 5,675 |
6,956 |
10,424 |
11,582 |
12,474 |
11,931 |
3,292 |
3,292 |
|
 | Balance sheet change% | | 35.0% |
22.6% |
49.8% |
11.1% |
7.7% |
-4.4% |
-72.4% |
0.0% |
|
 | Added value | | 1,251.8 |
1,196.3 |
2,005.8 |
1,884.6 |
2,261.6 |
2.4 |
0.0 |
0.0 |
|
 | Added value % | | 99.8% |
99.7% |
99.2% |
99.3% |
99.5% |
15.2% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 2.0 |
-1.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
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 % | | 99.8% |
99.7% |
99.2% |
99.3% |
99.5% |
15.2% |
0.0% |
0.0% |
|
 | EBIT % | | 99.8% |
99.7% |
99.2% |
99.3% |
99.5% |
15.2% |
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 % | | 99.7% |
100.6% |
98.5% |
95.5% |
96.3% |
-574.8% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 99.7% |
100.6% |
98.5% |
95.5% |
96.3% |
-574.8% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 99.7% |
100.9% |
98.0% |
94.6% |
95.6% |
-602.8% |
0.0% |
0.0% |
|
 | ROA % | | 25.5% |
19.3% |
23.5% |
17.1% |
18.8% |
0.0% |
0.0% |
0.0% |
|
 | ROI % | | 26.4% |
20.7% |
25.8% |
19.0% |
20.3% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | 26.8% |
20.8% |
29.4% |
22.5% |
22.0% |
-0.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 92.4% |
91.2% |
69.2% |
77.0% |
88.1% |
90.4% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 34.4% |
51.2% |
158.6% |
140.6% |
65.2% |
7,342.8% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 6.6% |
5.5% |
156.6% |
137.3% |
63.1% |
7,225.3% |
-21,060.2% |
-21,060.2% |
|
 | Net int. bear. debt to EBITDA, % | | -19.9% |
-36.1% |
105.3% |
78.4% |
34.6% |
47,170.8% |
0.0% |
0.0% |
|
 | Gearing % | | 1.9% |
1.8% |
29.8% |
17.3% |
7.6% |
10.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.4% |
8.3% |
5.0% |
4.9% |
7.5% |
9.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.4 |
2.9 |
0.4 |
0.6 |
0.5 |
0.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.4 |
2.9 |
0.4 |
0.6 |
0.5 |
0.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 350.0 |
548.8 |
41.4 |
62.1 |
49.5 |
18.4 |
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 % | | 82.2% |
149.3% |
56.5% |
64.0% |
32.2% |
1,108.3% |
21,060.2% |
21,060.2% |
|
 | Net working capital | | 598.9 |
1,178.0 |
-1,464.2 |
-930.4 |
-626.9 |
-974.5 |
0.0 |
0.0 |
|
 | Net working capital % | | 47.7% |
98.1% |
-72.4% |
-49.0% |
-27.6% |
-6,234.5% |
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 |
|
|