|
1000.0
 | Bankruptcy risk for industry | | 1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
|
 | Bankruptcy risk | | 1.3% |
2.1% |
2.1% |
2.3% |
2.2% |
2.1% |
9.2% |
9.0% |
|
 | Credit score (0-100) | | 82 |
69 |
68 |
63 |
65 |
66 |
27 |
27 |
|
 | Credit rating | | A |
A |
A |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 41.3 |
0.2 |
0.3 |
0.1 |
0.1 |
0.4 |
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 | | 827 |
943 |
1,166 |
1,204 |
1,224 |
1,222 |
0.0 |
0.0 |
|
 | EBITDA | | 567 |
627 |
721 |
642 |
731 |
717 |
0.0 |
0.0 |
|
 | EBIT | | 555 |
618 |
721 |
642 |
731 |
717 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 579.3 |
549.3 |
900.3 |
487.6 |
777.9 |
900.8 |
0.0 |
0.0 |
|
 | Net earnings | | 449.9 |
425.5 |
700.2 |
378.1 |
604.7 |
708.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 579 |
549 |
900 |
488 |
778 |
901 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 8.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,747 |
2,064 |
2,654 |
2,919 |
3,409 |
3,999 |
3,752 |
3,752 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
4.5 |
2.5 |
6.5 |
15.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,105 |
2,340 |
3,194 |
3,351 |
3,849 |
4,444 |
3,752 |
3,752 |
|
|
 | Net Debt | | -2,008 |
-2,272 |
-2,853 |
-3,169 |
-3,523 |
-4,110 |
-3,752 |
-3,752 |
|
|
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 | | 827 |
943 |
1,166 |
1,204 |
1,224 |
1,222 |
0.0 |
0.0 |
|
 | Gross profit growth | | -26.5% |
14.0% |
23.7% |
3.3% |
1.6% |
-0.1% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 2,105 |
2,340 |
3,194 |
3,351 |
3,849 |
4,444 |
3,752 |
3,752 |
|
 | Balance sheet change% | | 8.4% |
11.2% |
36.5% |
4.9% |
14.9% |
15.5% |
-15.6% |
0.0% |
|
 | Added value | | 567.1 |
627.2 |
721.3 |
641.8 |
730.5 |
717.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -23 |
-18 |
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 (%) | | 67.1% |
65.6% |
61.9% |
53.3% |
59.7% |
58.7% |
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 % | | 29.1% |
27.8% |
32.8% |
19.6% |
21.7% |
21.8% |
0.0% |
0.0% |
|
 | ROI % | | 37.3% |
32.4% |
38.4% |
23.0% |
24.7% |
24.3% |
0.0% |
0.0% |
|
 | ROE % | | 28.6% |
22.3% |
29.7% |
13.6% |
19.1% |
19.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 83.0% |
88.2% |
83.1% |
87.1% |
88.6% |
90.0% |
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, % | | -354.1% |
-362.3% |
-395.5% |
-493.8% |
-482.3% |
-572.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.2% |
0.1% |
0.2% |
0.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
286.8% |
4,418.0% |
101.8% |
21.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 6.8 |
8.8 |
8.5 |
9.3 |
11.5 |
15.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 6.8 |
8.8 |
8.5 |
9.3 |
11.5 |
15.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,008.0 |
2,272.4 |
2,857.4 |
3,171.4 |
3,529.7 |
4,125.2 |
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 | | 408.5 |
554.7 |
1,112.6 |
1,427.2 |
1,896.4 |
2,366.8 |
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 |
627 |
721 |
642 |
731 |
717 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
627 |
721 |
642 |
731 |
717 |
0 |
0 |
|
 | EBIT / employee | | 0 |
618 |
721 |
642 |
731 |
717 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
425 |
700 |
378 |
605 |
708 |
0 |
0 |
|
|