|
1000.0
| Bankruptcy risk for industry | | 1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 0.8% |
2.0% |
2.0% |
2.0% |
0.4% |
0.4% |
7.9% |
7.8% |
|
| Credit score (0-100) | | 94 |
70 |
68 |
67 |
100 |
100 |
9 |
9 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
AAA |
AAA |
B |
B |
|
| Credit limit (kDKK) | | 9,887.5 |
8.8 |
8.6 |
12.0 |
11,443.2 |
12,550.6 |
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 | | 135,409 |
136,008 |
129,729 |
126,743 |
129,186 |
126,752 |
0.0 |
0.0 |
|
| EBITDA | | 21,260 |
12,174 |
15,011 |
9,976 |
9,279 |
13,217 |
0.0 |
0.0 |
|
| EBIT | | 16,273 |
12,174 |
15,011 |
9,976 |
5,406 |
9,616 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 16,729.8 |
9,675.0 |
12,264.0 |
7,654.0 |
6,420.4 |
12,165.0 |
0.0 |
0.0 |
|
| Net earnings | | 12,872.8 |
9,675.0 |
12,264.0 |
7,654.0 |
5,071.3 |
9,496.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 16,730 |
12,174 |
15,011 |
9,976 |
6,420 |
12,165 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 6,404 |
0.0 |
0.0 |
0.0 |
31,490 |
28,675 |
0.0 |
0.0 |
|
| Shareholders equity total | | 63,619 |
57,178 |
60,856 |
76,479 |
80,839 |
88,227 |
82,463 |
82,463 |
|
| Interest-bearing liabilities | | 8.8 |
0.0 |
0.0 |
0.0 |
12,954 |
12,400 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 116,308 |
119,293 |
124,048 |
141,389 |
137,602 |
150,030 |
82,463 |
82,463 |
|
|
| Net Debt | | -31,244 |
0.0 |
0.0 |
0.0 |
1,725 |
-4,021 |
-82,463 |
-82,463 |
|
|
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 | | 135,409 |
136,008 |
129,729 |
126,743 |
129,186 |
126,752 |
0.0 |
0.0 |
|
| Gross profit growth | | -3.0% |
0.4% |
-4.6% |
-2.3% |
1.9% |
-1.9% |
-100.0% |
0.0% |
|
| Employees | | 241 |
235 |
212 |
212 |
211 |
198 |
0 |
0 |
|
| Employee growth % | | -1.2% |
-2.5% |
-9.8% |
0.0% |
-0.5% |
-6.2% |
-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) | | 116,308 |
119,293 |
124,048 |
141,389 |
137,602 |
150,030 |
82,463 |
82,463 |
|
| Balance sheet change% | | -3.0% |
2.6% |
4.0% |
14.0% |
-2.7% |
9.0% |
-45.0% |
0.0% |
|
| Added value | | 21,260.4 |
12,174.0 |
15,011.0 |
9,976.0 |
5,405.8 |
13,216.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -7,612 |
-8,204 |
0 |
0 |
27,616 |
-6,415 |
-28,675 |
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 (%) | | 12.0% |
9.0% |
11.6% |
7.9% |
4.2% |
7.6% |
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 % | | 14.2% |
10.3% |
12.3% |
7.5% |
4.9% |
8.9% |
0.0% |
0.0% |
|
| ROI % | | 24.3% |
13.2% |
12.3% |
7.5% |
5.7% |
12.5% |
0.0% |
0.0% |
|
| ROE % | | 19.7% |
16.4% |
20.8% |
11.1% |
6.6% |
11.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 54.7% |
100.0% |
100.0% |
100.0% |
58.7% |
58.8% |
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, % | | -147.0% |
0.0% |
0.0% |
0.0% |
18.6% |
-30.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
16.0% |
14.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 116.6% |
0.0% |
0.0% |
0.0% |
6.6% |
5.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.8 |
0.0 |
0.0 |
0.0 |
2.1 |
2.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.9 |
0.0 |
0.0 |
0.0 |
2.3 |
2.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 31,252.4 |
0.0 |
0.0 |
0.0 |
11,228.6 |
16,421.1 |
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 | | 45,000.3 |
0.0 |
0.0 |
0.0 |
49,398.1 |
60,178.9 |
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 | | 88 |
52 |
71 |
47 |
26 |
67 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 88 |
52 |
71 |
47 |
44 |
67 |
0 |
0 |
|
| EBIT / employee | | 68 |
52 |
71 |
47 |
26 |
49 |
0 |
0 |
|
| Net earnings / employee | | 53 |
41 |
58 |
36 |
24 |
48 |
0 |
0 |
|
|