|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 1.8% |
2.7% |
1.5% |
1.1% |
1.4% |
0.9% |
9.1% |
8.9% |
|
| Credit score (0-100) | | 73 |
61 |
77 |
84 |
77 |
88 |
27 |
28 |
|
| Credit rating | | A |
BBB |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 1.7 |
0.0 |
21.7 |
225.8 |
39.9 |
491.4 |
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 | | 676 |
429 |
50.1 |
-23.9 |
197 |
126 |
0.0 |
0.0 |
|
| EBITDA | | 676 |
429 |
50.1 |
-23.9 |
197 |
126 |
0.0 |
0.0 |
|
| EBIT | | 676 |
429 |
50.1 |
-23.9 |
197 |
126 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 740.3 |
502.1 |
278.8 |
511.1 |
420.2 |
851.2 |
0.0 |
0.0 |
|
| Net earnings | | 584.4 |
394.8 |
258.1 |
509.5 |
368.8 |
814.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 740 |
502 |
279 |
511 |
420 |
851 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,148 |
3,406 |
4,439 |
4,950 |
5,321 |
6,137 |
2,693 |
2,693 |
|
| Interest-bearing liabilities | | 63.0 |
66.5 |
68.4 |
70.2 |
72.7 |
73.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,639 |
3,641 |
4,569 |
5,043 |
5,518 |
6,414 |
2,693 |
2,693 |
|
|
| Net Debt | | -487 |
-390 |
-314 |
-240 |
-441 |
-600 |
-2,693 |
-2,693 |
|
|
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 | | 676 |
429 |
50.1 |
-23.9 |
197 |
126 |
0.0 |
0.0 |
|
| Gross profit growth | | 42.9% |
-36.6% |
-88.3% |
0.0% |
0.0% |
-36.2% |
-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) | | 3,639 |
3,641 |
4,569 |
5,043 |
5,518 |
6,414 |
2,693 |
2,693 |
|
| Balance sheet change% | | 27.5% |
0.1% |
25.5% |
10.4% |
9.4% |
16.2% |
-58.0% |
0.0% |
|
| Added value | | 676.1 |
428.9 |
50.1 |
-23.9 |
197.0 |
125.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 23.6% |
14.0% |
6.9% |
10.7% |
8.0% |
14.3% |
0.0% |
0.0% |
|
| ROI % | | 27.9% |
15.3% |
7.1% |
10.8% |
8.1% |
14.7% |
0.0% |
0.0% |
|
| ROE % | | 21.8% |
12.0% |
6.6% |
10.9% |
7.2% |
14.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 86.5% |
93.5% |
97.2% |
98.2% |
96.4% |
95.7% |
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, % | | -72.1% |
-90.9% |
-627.1% |
1,005.5% |
-223.9% |
-477.4% |
0.0% |
0.0% |
|
| Gearing % | | 2.0% |
2.0% |
1.5% |
1.4% |
1.4% |
1.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 39.7% |
12.1% |
6.5% |
4.4% |
3.5% |
3.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.9 |
12.0 |
10.4 |
14.2 |
8.1 |
6.5 |
0.0 |
0.0 |
|
| Current Ratio | | 5.9 |
12.0 |
10.4 |
14.2 |
8.1 |
6.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 550.3 |
456.6 |
382.8 |
310.1 |
513.8 |
673.8 |
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 | | 2,410.9 |
2,597.2 |
1,221.3 |
1,226.8 |
1,404.9 |
1,523.4 |
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 | | 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 |
|
|