|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 1.4% |
2.5% |
2.1% |
1.6% |
1.1% |
0.7% |
8.2% |
8.2% |
|
| Credit score (0-100) | | 80 |
63 |
68 |
73 |
85 |
93 |
30 |
30 |
|
| Credit rating | | A |
BBB |
A |
A |
A |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 46.9 |
0.0 |
0.6 |
16.5 |
572.9 |
1,413.0 |
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 | | 13,236 |
11,543 |
12,263 |
13,294 |
16,768 |
18,187 |
0.0 |
0.0 |
|
| EBITDA | | 1,819 |
1,069 |
1,937 |
2,652 |
4,898 |
6,206 |
0.0 |
0.0 |
|
| EBIT | | 1,568 |
822 |
1,690 |
2,331 |
4,640 |
5,896 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,330.2 |
284.9 |
1,228.8 |
2,121.0 |
4,402.8 |
5,603.4 |
0.0 |
0.0 |
|
| Net earnings | | 1,025.2 |
218.9 |
955.7 |
1,651.1 |
3,499.1 |
4,427.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,330 |
285 |
1,229 |
2,121 |
4,403 |
5,603 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 772 |
597 |
523 |
631 |
915 |
1,230 |
0.0 |
0.0 |
|
| Shareholders equity total | | 3,525 |
2,719 |
3,456 |
4,151 |
5,999 |
9,427 |
8,427 |
8,427 |
|
| Interest-bearing liabilities | | 14,813 |
17,397 |
17,624 |
14,897 |
11,878 |
15,283 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 24,285 |
25,977 |
28,643 |
27,168 |
29,288 |
32,158 |
8,427 |
8,427 |
|
|
| Net Debt | | 14,778 |
17,364 |
17,612 |
14,875 |
10,111 |
15,271 |
-8,427 |
-8,427 |
|
|
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 | | 13,236 |
11,543 |
12,263 |
13,294 |
16,768 |
18,187 |
0.0 |
0.0 |
|
| Gross profit growth | | 16.5% |
-12.8% |
6.2% |
8.4% |
26.1% |
8.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
25 |
25 |
25 |
25 |
25 |
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) | | 24,285 |
25,977 |
28,643 |
27,168 |
29,288 |
32,158 |
8,427 |
8,427 |
|
| Balance sheet change% | | 12.9% |
7.0% |
10.3% |
-5.2% |
7.8% |
9.8% |
-73.8% |
0.0% |
|
| Added value | | 1,818.7 |
1,068.6 |
1,936.9 |
2,651.7 |
4,960.5 |
6,206.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -238 |
-420 |
-322 |
-212 |
26 |
4 |
-1,230 |
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 (%) | | 11.8% |
7.1% |
13.8% |
17.5% |
27.7% |
32.4% |
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 % | | 8.4% |
3.8% |
6.8% |
9.0% |
17.1% |
20.5% |
0.0% |
0.0% |
|
| ROI % | | 10.9% |
4.9% |
8.8% |
12.2% |
25.2% |
28.8% |
0.0% |
0.0% |
|
| ROE % | | 30.3% |
7.0% |
31.0% |
43.4% |
68.9% |
57.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 14.5% |
10.5% |
12.1% |
15.5% |
20.5% |
29.3% |
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, % | | 812.5% |
1,624.9% |
909.3% |
561.0% |
206.4% |
246.1% |
0.0% |
0.0% |
|
| Gearing % | | 420.2% |
639.8% |
510.0% |
358.9% |
198.0% |
162.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.2% |
4.1% |
3.6% |
2.5% |
3.1% |
5.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.4 |
0.4 |
0.6 |
0.4 |
0.8 |
0.6 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
1.6 |
1.7 |
1.8 |
1.7 |
2.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 35.2 |
33.1 |
12.1 |
22.3 |
1,767.2 |
12.6 |
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 | | 9,968.3 |
9,403.7 |
10,786.6 |
11,488.9 |
11,435.6 |
15,479.9 |
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 | | 0 |
43 |
77 |
106 |
198 |
248 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
43 |
77 |
106 |
196 |
248 |
0 |
0 |
|
| EBIT / employee | | 0 |
33 |
68 |
93 |
186 |
236 |
0 |
0 |
|
| Net earnings / employee | | 0 |
9 |
38 |
66 |
140 |
177 |
0 |
0 |
|
|