|
1000.0
| Bankruptcy risk for industry | | 2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 0.5% |
0.0% |
0.0% |
0.0% |
1.0% |
0.6% |
9.7% |
9.4% |
|
| Credit score (0-100) | | 99 |
0 |
0 |
0 |
87 |
96 |
26 |
26 |
|
| Credit rating | | AA |
N/A |
N/A |
N/A |
A |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 1,817.6 |
0.0 |
0.0 |
0.0 |
875.6 |
1,838.0 |
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 | | 38,782 |
0.0 |
0.0 |
0.0 |
40,202 |
44,324 |
0.0 |
0.0 |
|
| EBITDA | | 4,390 |
0.0 |
0.0 |
0.0 |
189 |
2,928 |
0.0 |
0.0 |
|
| EBIT | | 3,593 |
0.0 |
0.0 |
0.0 |
-489 |
2,311 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 6,138.4 |
0.0 |
0.0 |
0.0 |
-294.6 |
4,735.3 |
0.0 |
0.0 |
|
| Net earnings | | 4,774.4 |
0.0 |
0.0 |
0.0 |
-242.4 |
3,676.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 6,138 |
0.0 |
0.0 |
0.0 |
-295 |
4,735 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 7,652 |
0.0 |
0.0 |
0.0 |
9,196 |
8,736 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,906 |
0.0 |
0.0 |
0.0 |
5,793 |
8,969 |
537 |
537 |
|
| Interest-bearing liabilities | | 2,443 |
0.0 |
0.0 |
0.0 |
6,445 |
6,437 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 26,766 |
0.0 |
0.0 |
0.0 |
26,282 |
30,916 |
537 |
537 |
|
|
| Net Debt | | 2,431 |
0.0 |
0.0 |
0.0 |
6,445 |
6,437 |
-519 |
-519 |
|
|
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 | | 38,782 |
0.0 |
0.0 |
0.0 |
40,202 |
44,324 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
10.3% |
-100.0% |
0.0% |
|
| Employees | | 55 |
0 |
0 |
0 |
59 |
59 |
0 |
0 |
|
| Employee growth % | | -5.2% |
-100.0% |
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) | | 26,766 |
0 |
0 |
0 |
26,282 |
30,916 |
537 |
537 |
|
| Balance sheet change% | | 0.1% |
-100.0% |
0.0% |
0.0% |
0.0% |
17.6% |
-98.3% |
0.0% |
|
| Added value | | 4,389.9 |
0.0 |
0.0 |
0.0 |
-488.9 |
2,927.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -778 |
-6,480 |
-1,499 |
0 |
7,226 |
271 |
-7,461 |
-1,312 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
0.0 |
0.0 |
0.0 |
-1.0 |
1.0 |
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 (%) | | 9.3% |
0.0% |
0.0% |
0.0% |
-1.2% |
5.2% |
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 % | | 23.3% |
0.0% |
0.0% |
0.0% |
-0.5% |
17.0% |
0.0% |
0.0% |
|
| ROI % | | 39.5% |
0.0% |
0.0% |
0.0% |
-0.8% |
25.1% |
0.0% |
0.0% |
|
| ROE % | | 57.4% |
0.0% |
0.0% |
0.0% |
-4.2% |
49.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 33.3% |
0.0% |
0.0% |
0.0% |
22.0% |
29.0% |
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, % | | 55.4% |
0.0% |
0.0% |
0.0% |
3,410.8% |
219.9% |
0.0% |
0.0% |
|
| Gearing % | | 27.4% |
0.0% |
0.0% |
0.0% |
111.2% |
71.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
0.0% |
0.0% |
0.0% |
4.8% |
2.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
0.0 |
0.0 |
0.0 |
1.3 |
1.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
0.0 |
0.0 |
0.0 |
1.3 |
1.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 11.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | 2,836.5 |
0.0 |
0.0 |
0.0 |
3,194.8 |
4,564.6 |
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 | | 80 |
0 |
0 |
0 |
-8 |
50 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 80 |
0 |
0 |
0 |
3 |
50 |
0 |
0 |
|
| EBIT / employee | | 65 |
0 |
0 |
0 |
-8 |
39 |
0 |
0 |
|
| Net earnings / employee | | 87 |
0 |
0 |
0 |
-4 |
62 |
0 |
0 |
|
|