|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 1.0% |
1.1% |
1.0% |
1.3% |
1.2% |
1.3% |
9.2% |
9.0% |
|
| Credit score (0-100) | | 87 |
85 |
86 |
79 |
81 |
79 |
27 |
27 |
|
| Credit rating | | A |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 209.9 |
222.8 |
361.2 |
104.6 |
197.1 |
97.9 |
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 | | 4,160 |
5,581 |
5,033 |
5,205 |
7,294 |
5,326 |
0.0 |
0.0 |
|
| EBITDA | | 1,282 |
2,272 |
1,751 |
1,892 |
3,594 |
1,806 |
0.0 |
0.0 |
|
| EBIT | | 1,282 |
2,272 |
1,739 |
1,869 |
3,569 |
1,774 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,285.1 |
2,275.9 |
1,743.7 |
1,874.6 |
3,574.1 |
1,823.4 |
0.0 |
0.0 |
|
| Net earnings | | 997.3 |
1,770.6 |
1,355.5 |
1,453.5 |
2,783.7 |
1,419.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,285 |
2,276 |
1,744 |
1,875 |
3,574 |
1,823 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
30.3 |
78.6 |
55.6 |
90.9 |
58.7 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,839 |
3,610 |
4,965 |
6,419 |
6,002 |
4,522 |
1,822 |
1,822 |
|
| Interest-bearing liabilities | | 461 |
405 |
285 |
214 |
105 |
68.9 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,660 |
5,572 |
7,317 |
8,174 |
7,869 |
5,750 |
1,822 |
1,822 |
|
|
| Net Debt | | 460 |
404 |
284 |
213 |
104 |
68.0 |
-1,822 |
-1,822 |
|
|
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 | | 4,160 |
5,581 |
5,033 |
5,205 |
7,294 |
5,326 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.2% |
34.2% |
-9.8% |
3.4% |
40.2% |
-27.0% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
4 |
4 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 4,660 |
5,572 |
7,317 |
8,174 |
7,869 |
5,750 |
1,822 |
1,822 |
|
| Balance sheet change% | | 3.2% |
19.6% |
31.3% |
11.7% |
-3.7% |
-26.9% |
-68.3% |
0.0% |
|
| Added value | | 1,282.0 |
2,272.1 |
1,750.6 |
1,892.1 |
3,592.5 |
1,806.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
30 |
36 |
-46 |
11 |
-64 |
-59 |
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 (%) | | 30.8% |
40.7% |
34.5% |
35.9% |
48.9% |
33.3% |
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 % | | 28.0% |
44.5% |
27.1% |
24.2% |
44.6% |
26.8% |
0.0% |
0.0% |
|
| ROI % | | 39.9% |
62.2% |
37.6% |
31.6% |
56.1% |
34.1% |
0.0% |
0.0% |
|
| ROE % | | 35.7% |
54.9% |
31.6% |
25.5% |
44.8% |
27.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 60.9% |
64.8% |
67.9% |
78.5% |
76.3% |
78.6% |
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, % | | 35.9% |
17.8% |
16.2% |
11.3% |
2.9% |
3.8% |
0.0% |
0.0% |
|
| Gearing % | | 16.2% |
11.2% |
5.7% |
3.3% |
1.7% |
1.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
2.4 |
2.8 |
3.5 |
3.1 |
3.1 |
0.0 |
0.0 |
|
| Current Ratio | | 2.5 |
3.0 |
3.3 |
4.6 |
4.1 |
4.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1.0 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
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 | | 2,777.1 |
3,624.7 |
5,002.9 |
6,297.3 |
5,839.9 |
4,389.4 |
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 | | 320 |
568 |
438 |
473 |
898 |
452 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 320 |
568 |
438 |
473 |
899 |
452 |
0 |
0 |
|
| EBIT / employee | | 320 |
568 |
435 |
467 |
892 |
443 |
0 |
0 |
|
| Net earnings / employee | | 249 |
443 |
339 |
363 |
696 |
355 |
0 |
0 |
|
|