|
1000.0
 | Bankruptcy risk for industry | | 3.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
3.1% |
1.6% |
1.0% |
1.1% |
1.0% |
8.1% |
7.9% |
|
 | Credit score (0-100) | | 0 |
59 |
76 |
88 |
86 |
86 |
29 |
30 |
|
 | Credit rating | | N/A |
BBB |
A |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
10.4 |
348.0 |
271.9 |
494.4 |
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 | | 0.0 |
5,072 |
9,047 |
4,237 |
5,267 |
7,232 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
1,546 |
2,244 |
1,569 |
759 |
1,654 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
1,415 |
2,042 |
1,391 |
574 |
1,466 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
813.8 |
883.5 |
963.2 |
209.4 |
849.4 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
605.7 |
626.0 |
729.1 |
150.1 |
662.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
814 |
883 |
963 |
209 |
849 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
359 |
385 |
313 |
378 |
303 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
2,087 |
2,713 |
4,485 |
5,120 |
5,783 |
3,984 |
3,984 |
|
 | Interest-bearing liabilities | | 0.0 |
4,131 |
6,411 |
5,650 |
4,154 |
5,313 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
10,590 |
14,170 |
13,440 |
14,934 |
20,707 |
3,984 |
3,984 |
|
|
 | Net Debt | | 0.0 |
3,255 |
5,140 |
5,410 |
3,829 |
3,774 |
-3,608 |
-3,608 |
|
|
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 | | 0.0 |
5,072 |
9,047 |
4,237 |
5,267 |
7,232 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
78.4% |
-53.2% |
24.3% |
37.3% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
11 |
11 |
7 |
10 |
12 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-36.4% |
42.9% |
20.0% |
-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) | | 0 |
10,590 |
14,170 |
13,440 |
14,934 |
20,707 |
3,984 |
3,984 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
33.8% |
-5.2% |
11.1% |
38.7% |
-80.8% |
0.0% |
|
 | Added value | | 0.0 |
1,545.8 |
2,243.5 |
1,569.1 |
752.0 |
1,654.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
861 |
-253 |
-328 |
1,197 |
506 |
-2,490 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 0.0% |
27.9% |
22.6% |
32.8% |
10.9% |
20.3% |
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 % | | 0.0% |
13.3% |
17.0% |
11.0% |
5.4% |
8.4% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
22.5% |
27.3% |
15.7% |
6.8% |
10.9% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
29.0% |
26.1% |
20.3% |
3.1% |
12.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
19.7% |
19.1% |
33.4% |
34.5% |
28.2% |
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, % | | 0.0% |
210.6% |
229.1% |
344.8% |
504.6% |
228.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
197.9% |
236.3% |
126.0% |
81.1% |
91.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
28.6% |
23.2% |
9.3% |
11.5% |
13.8% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.6 |
0.7 |
0.2 |
0.1 |
0.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
1.1 |
1.2 |
0.7 |
1.0 |
1.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
876.7 |
1,271.1 |
239.9 |
325.1 |
1,539.7 |
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 | | 0.0 |
1,048.2 |
1,770.9 |
-2,521.3 |
-289.4 |
841.6 |
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 |
141 |
204 |
224 |
75 |
138 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
141 |
204 |
224 |
76 |
138 |
0 |
0 |
|
 | EBIT / employee | | 0 |
129 |
186 |
199 |
57 |
122 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
55 |
57 |
104 |
15 |
55 |
0 |
0 |
|
|