|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 0.9% |
0.9% |
1.2% |
0.8% |
1.1% |
0.8% |
8.4% |
8.2% |
|
| Credit score (0-100) | | 91 |
90 |
82 |
92 |
84 |
89 |
29 |
30 |
|
| Credit rating | | A |
A |
A |
AA |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 1,121.2 |
1,144.9 |
405.8 |
1,382.7 |
562.4 |
1,223.9 |
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 | | 127 |
185 |
95.0 |
154 |
64.1 |
37.2 |
0.0 |
0.0 |
|
| EBITDA | | 127 |
185 |
-44.7 |
85.4 |
64.1 |
37.2 |
0.0 |
0.0 |
|
| EBIT | | 18.2 |
76.5 |
-133 |
52.5 |
30.6 |
1.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,177.2 |
870.3 |
0.6 |
767.7 |
-969.1 |
747.1 |
0.0 |
0.0 |
|
| Net earnings | | 1,280.9 |
678.2 |
5.3 |
614.1 |
-743.2 |
593.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,177 |
870 |
0.6 |
768 |
-969 |
747 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,220 |
3,112 |
2,734 |
2,483 |
2,574 |
2,539 |
0.0 |
0.0 |
|
| Shareholders equity total | | 14,494 |
15,064 |
14,959 |
15,460 |
14,602 |
15,078 |
14,831 |
14,831 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 14,602 |
15,264 |
15,102 |
15,723 |
14,680 |
15,156 |
14,831 |
14,831 |
|
|
| Net Debt | | -9,256 |
-9,639 |
-9,640 |
-10,266 |
-8,840 |
-9,898 |
-14,831 |
-14,831 |
|
|
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 | | 127 |
185 |
95.0 |
154 |
64.1 |
37.2 |
0.0 |
0.0 |
|
| Gross profit growth | | -26.6% |
46.1% |
-48.6% |
61.6% |
-58.2% |
-42.0% |
-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) | | 14,602 |
15,264 |
15,102 |
15,723 |
14,680 |
15,156 |
14,831 |
14,831 |
|
| Balance sheet change% | | 6.1% |
4.5% |
-1.1% |
4.1% |
-6.6% |
3.2% |
-2.1% |
0.0% |
|
| Added value | | 126.6 |
184.9 |
-44.7 |
85.4 |
63.5 |
37.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -217 |
-217 |
-466 |
-284 |
58 |
-71 |
-2,539 |
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 |
-1.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 14.3% |
41.4% |
-139.9% |
34.2% |
47.7% |
4.8% |
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 % | | 14.9% |
5.9% |
0.4% |
5.0% |
2.3% |
5.0% |
0.0% |
0.0% |
|
| ROI % | | 15.1% |
5.9% |
0.4% |
5.1% |
2.3% |
5.1% |
0.0% |
0.0% |
|
| ROE % | | 9.1% |
4.6% |
0.0% |
4.0% |
-4.9% |
4.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 99.3% |
98.7% |
99.0% |
98.3% |
99.5% |
99.5% |
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, % | | -7,311.6% |
-5,213.1% |
21,553.4% |
-12,023.6% |
-13,789.2% |
-26,609.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 87.1 |
67.7 |
72.2 |
40.9 |
124.5 |
130.8 |
0.0 |
0.0 |
|
| Current Ratio | | 87.1 |
67.7 |
72.2 |
40.9 |
124.5 |
130.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 9,255.7 |
9,639.2 |
9,640.0 |
10,266.3 |
8,840.4 |
9,898.3 |
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 | | 1,628.3 |
1,964.2 |
945.7 |
1,290.1 |
1,274.7 |
1,172.1 |
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 |
|
|