|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 0.7% |
0.6% |
0.6% |
0.6% |
0.6% |
0.8% |
9.2% |
9.0% |
|
 | Credit score (0-100) | | 96 |
98 |
97 |
98 |
97 |
89 |
27 |
27 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 469.0 |
798.5 |
763.8 |
839.9 |
550.3 |
421.8 |
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 | | 1,011 |
1,076 |
1,022 |
1,136 |
1,278 |
1,167 |
0.0 |
0.0 |
|
 | EBITDA | | 1,011 |
1,076 |
950 |
1,136 |
1,278 |
1,167 |
0.0 |
0.0 |
|
 | EBIT | | 1,011 |
3,076 |
1,087 |
1,236 |
1,323 |
881 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 839.9 |
2,920.2 |
955.9 |
1,123.4 |
869.1 |
330.2 |
0.0 |
0.0 |
|
 | Net earnings | | 671.9 |
2,277.6 |
852.2 |
875.5 |
677.4 |
256.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 840 |
2,920 |
956 |
1,123 |
869 |
330 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 15,000 |
17,000 |
17,000 |
17,100 |
17,145 |
17,170 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 4,447 |
6,724 |
7,276 |
7,852 |
4,729 |
4,686 |
4,606 |
4,606 |
|
 | Interest-bearing liabilities | | 8,614 |
7,760 |
7,290 |
6,560 |
9,904 |
9,915 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 15,022 |
17,122 |
17,094 |
17,236 |
17,489 |
17,412 |
4,606 |
4,606 |
|
|
 | Net Debt | | 8,614 |
7,660 |
7,290 |
6,518 |
9,657 |
9,736 |
-4,606 |
-4,606 |
|
|
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 | | 1,011 |
1,076 |
1,022 |
1,136 |
1,278 |
1,167 |
0.0 |
0.0 |
|
 | Gross profit growth | | -9.9% |
6.5% |
-5.0% |
11.2% |
12.5% |
-8.7% |
-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) | | 15,022 |
17,122 |
17,094 |
17,236 |
17,489 |
17,412 |
4,606 |
4,606 |
|
 | Balance sheet change% | | 0.1% |
14.0% |
-0.2% |
0.8% |
1.5% |
-0.4% |
-73.5% |
0.0% |
|
 | Added value | | 1,010.5 |
3,076.2 |
1,087.1 |
1,236.4 |
1,323.2 |
880.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
2,000 |
0 |
100 |
45 |
25 |
-17,170 |
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 |
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 (%) | | 100.0% |
285.8% |
106.3% |
108.8% |
103.5% |
75.5% |
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 % | | 6.7% |
19.1% |
6.4% |
7.2% |
7.6% |
5.1% |
0.0% |
0.0% |
|
 | ROI % | | 6.8% |
19.5% |
6.5% |
7.3% |
7.8% |
5.1% |
0.0% |
0.0% |
|
 | ROE % | | 16.3% |
40.8% |
12.2% |
11.6% |
10.8% |
5.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 29.6% |
39.3% |
42.6% |
45.8% |
27.2% |
27.0% |
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, % | | 852.5% |
711.7% |
767.3% |
573.5% |
755.5% |
834.4% |
0.0% |
0.0% |
|
 | Gearing % | | 193.7% |
115.4% |
100.2% |
83.5% |
209.4% |
211.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.9% |
1.9% |
1.7% |
1.6% |
5.5% |
5.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.1 |
0.1 |
0.2 |
0.6 |
0.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.1 |
0.1 |
0.1 |
0.6 |
0.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
99.9 |
0.0 |
42.0 |
247.6 |
179.8 |
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 | | -994.4 |
-753.6 |
-832.1 |
-785.1 |
-273.6 |
-609.8 |
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 |
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 |
|
|