|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 0.7% |
0.6% |
1.1% |
0.9% |
0.5% |
0.5% |
9.3% |
9.3% |
|
 | Credit score (0-100) | | 95 |
97 |
83 |
87 |
98 |
99 |
27 |
27 |
|
 | Credit rating | | AA |
AA |
A |
A |
AA |
AAA |
BB |
BB |
|
 | Credit limit (kDKK) | | 159.7 |
205.2 |
75.1 |
228.7 |
509.3 |
716.3 |
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 |
-4.4 |
-15.0 |
-27.0 |
-11.8 |
-8.6 |
0.0 |
0.0 |
|
 | EBITDA | | -3.9 |
-4.4 |
-15.0 |
-27.0 |
-11.8 |
-8.6 |
0.0 |
0.0 |
|
 | EBIT | | -3.9 |
-4.4 |
-15.0 |
-27.0 |
-11.8 |
-8.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 392.8 |
428.5 |
525.9 |
1,287.6 |
1,659.3 |
1,299.5 |
0.0 |
0.0 |
|
 | Net earnings | | 392.8 |
428.5 |
525.9 |
1,308.8 |
1,661.5 |
1,313.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 393 |
428 |
526 |
1,288 |
1,659 |
1,299 |
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 | | 1,454 |
1,774 |
2,189 |
3,385 |
4,932 |
6,128 |
5,926 |
5,926 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
32.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,851 |
2,183 |
4,427 |
4,770 |
5,443 |
6,685 |
5,926 |
5,926 |
|
|
 | Net Debt | | -614 |
-996 |
-492 |
-416 |
-864 |
-2,457 |
-5,926 |
-5,926 |
|
|
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 |
-4.4 |
-15.0 |
-27.0 |
-11.8 |
-8.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 4.6% |
-14.1% |
-239.4% |
-80.2% |
56.5% |
26.5% |
0.0% |
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) | | 1,851 |
2,183 |
4,427 |
4,770 |
5,443 |
6,685 |
5,926 |
5,926 |
|
 | Balance sheet change% | | 19.2% |
18.0% |
102.8% |
7.7% |
14.1% |
22.8% |
-11.4% |
0.0% |
|
 | Added value | | -3.9 |
-4.4 |
-15.0 |
-27.0 |
-11.8 |
-8.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 23.8% |
22.0% |
17.1% |
30.1% |
33.1% |
22.5% |
0.0% |
0.0% |
|
 | ROI % | | 30.9% |
27.5% |
28.5% |
49.7% |
40.7% |
24.6% |
0.0% |
0.0% |
|
 | ROE % | | 30.0% |
26.6% |
26.5% |
47.0% |
40.0% |
23.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 78.5% |
81.3% |
49.5% |
71.0% |
90.6% |
91.7% |
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, % | | 15,850.2% |
22,509.8% |
3,278.4% |
1,536.8% |
7,348.4% |
28,416.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
406.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.5 |
2.4 |
0.2 |
0.3 |
1.8 |
4.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.5 |
2.4 |
0.2 |
0.3 |
1.8 |
4.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 614.2 |
995.6 |
492.1 |
415.7 |
864.2 |
2,488.9 |
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 | | 217.0 |
334.0 |
-2,123.1 |
-1,296.2 |
23.8 |
1,687.2 |
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 |
|
|