|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 3.6% |
3.8% |
3.5% |
4.0% |
25.2% |
8.5% |
21.2% |
20.8% |
|
 | Credit score (0-100) | | 54 |
51 |
51 |
49 |
2 |
29 |
5 |
5 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
B |
BB |
B |
B |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 680 |
827 |
817 |
766 |
5,288 |
518 |
0.0 |
0.0 |
|
 | EBITDA | | 699 |
821 |
796 |
734 |
5,277 |
502 |
0.0 |
0.0 |
|
 | EBIT | | 699 |
821 |
796 |
734 |
5,277 |
502 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 654.1 |
769.2 |
756.5 |
679.7 |
5,325.9 |
466.4 |
0.0 |
0.0 |
|
 | Net earnings | | 509.6 |
598.5 |
589.0 |
530.2 |
4,169.6 |
342.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 654 |
769 |
757 |
680 |
5,326 |
466 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,834 |
3,725 |
3,672 |
3,628 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,016 |
1,115 |
1,304 |
1,034 |
604 |
946 |
46.0 |
46.0 |
|
 | Interest-bearing liabilities | | 2,281 |
2,052 |
1,889 |
2,156 |
654 |
4.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,563 |
3,781 |
3,816 |
3,746 |
2,858 |
1,269 |
46.0 |
46.0 |
|
|
 | Net Debt | | 1,735 |
2,011 |
1,862 |
2,155 |
-2,202 |
-1,264 |
-46.0 |
-46.0 |
|
|
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 | | 680 |
827 |
817 |
766 |
5,288 |
518 |
0.0 |
0.0 |
|
 | Gross profit growth | | 5.9% |
21.7% |
-1.3% |
-6.2% |
590.4% |
-90.2% |
-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) | | 4,563 |
3,781 |
3,816 |
3,746 |
2,858 |
1,269 |
46 |
46 |
|
 | Balance sheet change% | | 8.7% |
-17.2% |
0.9% |
-1.8% |
-23.7% |
-55.6% |
-96.4% |
0.0% |
|
 | Added value | | 699.0 |
820.8 |
795.8 |
734.3 |
5,276.5 |
501.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -135 |
-109 |
-53 |
-44 |
-3,628 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
5.0 |
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 (%) | | 102.8% |
99.2% |
97.4% |
95.9% |
99.8% |
96.8% |
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 % | | 16.0% |
19.7% |
21.0% |
19.4% |
163.0% |
27.7% |
0.0% |
0.0% |
|
 | ROI % | | 19.4% |
23.1% |
22.6% |
20.7% |
222.7% |
51.3% |
0.0% |
0.0% |
|
 | ROE % | | 50.4% |
56.2% |
48.7% |
45.4% |
509.3% |
44.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 25.1% |
29.5% |
34.2% |
27.6% |
21.1% |
74.5% |
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, % | | 248.3% |
245.0% |
234.0% |
293.5% |
-41.7% |
-251.8% |
0.0% |
0.0% |
|
 | Gearing % | | 224.5% |
184.1% |
144.9% |
208.5% |
108.4% |
0.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.0% |
2.4% |
2.0% |
2.7% |
4.1% |
32.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
0.1 |
0.1 |
0.1 |
1.3 |
4.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.5 |
0.1 |
0.1 |
0.1 |
1.3 |
4.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 545.8 |
41.0 |
27.5 |
0.9 |
2,856.4 |
1,268.4 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -808.6 |
-900.0 |
-961.8 |
-1,479.6 |
612.9 |
955.5 |
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 |
|
|