|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.3% |
1.1% |
2.5% |
1.4% |
1.1% |
1.1% |
9.9% |
9.9% |
|
 | Credit score (0-100) | | 82 |
86 |
62 |
77 |
85 |
82 |
25 |
25 |
|
 | Credit rating | | A |
A |
BBB |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 18.8 |
71.8 |
0.0 |
30.8 |
225.0 |
264.6 |
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 | | -3.9 |
-4.2 |
-44.6 |
62.2 |
16.7 |
214 |
0.0 |
0.0 |
|
 | EBITDA | | -3.9 |
-4.2 |
-44.6 |
62.2 |
16.7 |
214 |
0.0 |
0.0 |
|
 | EBIT | | -3.9 |
-4.2 |
-53.7 |
35.0 |
2.2 |
200 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 798.8 |
559.4 |
832.7 |
756.8 |
1,726.4 |
1,950.0 |
0.0 |
0.0 |
|
 | Net earnings | | 800.2 |
560.8 |
841.0 |
734.1 |
1,730.7 |
1,916.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 799 |
559 |
833 |
757 |
1,726 |
1,950 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
836 |
872 |
845 |
2,298 |
825 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,228 |
1,789 |
2,630 |
3,364 |
5,095 |
7,011 |
2,368 |
2,368 |
|
 | Interest-bearing liabilities | | 58.1 |
1,056 |
1,582 |
1,117 |
2,100 |
181 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,614 |
3,890 |
4,535 |
4,976 |
7,963 |
7,787 |
2,368 |
2,368 |
|
|
 | Net Debt | | 19.9 |
1,051 |
1,496 |
1,068 |
2,039 |
168 |
-2,368 |
-2,368 |
|
|
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 | | -3.9 |
-4.2 |
-44.6 |
62.2 |
16.7 |
214 |
0.0 |
0.0 |
|
 | Gross profit growth | | 44.7% |
-7.6% |
-956.1% |
0.0% |
-73.1% |
1,184.5% |
-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) | | 1,614 |
3,890 |
4,535 |
4,976 |
7,963 |
7,787 |
2,368 |
2,368 |
|
 | Balance sheet change% | | 158.2% |
141.0% |
16.6% |
9.7% |
60.0% |
-2.2% |
-69.6% |
0.0% |
|
 | Added value | | -3.9 |
-4.2 |
-44.6 |
62.2 |
29.4 |
214.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
836 |
27 |
-54 |
1,439 |
-1,488 |
-825 |
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 |
1.0 |
2.0 |
3.0 |
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% |
120.3% |
56.2% |
13.1% |
93.2% |
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 % | | 71.6% |
21.3% |
20.6% |
16.8% |
28.1% |
26.0% |
0.0% |
0.0% |
|
 | ROI % | | 81.2% |
27.6% |
24.5% |
18.3% |
31.1% |
28.5% |
0.0% |
0.0% |
|
 | ROE % | | 96.7% |
37.2% |
38.1% |
24.5% |
40.9% |
31.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 76.1% |
46.0% |
58.0% |
67.6% |
64.0% |
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, % | | -506.2% |
-24,872.2% |
-3,352.8% |
1,718.7% |
12,213.3% |
78.1% |
0.0% |
0.0% |
|
 | Gearing % | | 4.7% |
59.1% |
60.2% |
33.2% |
41.2% |
2.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.1% |
4.9% |
2.8% |
3.0% |
5.7% |
8.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 3.5 |
0.6 |
1.7 |
2.6 |
2.6 |
7.8 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.5 |
0.6 |
1.7 |
2.6 |
2.6 |
7.8 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 38.3 |
5.6 |
86.0 |
48.6 |
60.3 |
13.3 |
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 | | 199.4 |
-723.1 |
565.1 |
1,037.4 |
1,188.4 |
1,924.0 |
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 |
|
|