|
1000.0
 | Bankruptcy risk for industry | | 6.1% |
6.1% |
6.1% |
6.1% |
6.1% |
6.1% |
6.1% |
6.1% |
|
 | Bankruptcy risk | | 1.9% |
1.0% |
2.7% |
1.1% |
1.1% |
1.1% |
10.7% |
10.5% |
|
 | Credit score (0-100) | | 71 |
87 |
59 |
85 |
84 |
84 |
23 |
23 |
|
 | Credit rating | | A |
A |
BBB |
A |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.7 |
292.0 |
0.0 |
217.3 |
240.1 |
211.0 |
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 | | 9,181 |
9,895 |
8,176 |
7,056 |
8,839 |
8,445 |
0.0 |
0.0 |
|
 | EBITDA | | 1,734 |
1,588 |
1,017 |
1,455 |
1,506 |
1,678 |
0.0 |
0.0 |
|
 | EBIT | | 1,299 |
1,120 |
519 |
948 |
977 |
1,131 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,157.0 |
1,071.0 |
489.8 |
935.8 |
976.6 |
1,123.0 |
0.0 |
0.0 |
|
 | Net earnings | | 902.2 |
835.0 |
382.0 |
730.4 |
762.1 |
872.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,157 |
1,071 |
490 |
936 |
977 |
1,123 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,584 |
2,557 |
2,392 |
2,080 |
1,696 |
1,184 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,107 |
1,942 |
1,424 |
2,154 |
2,316 |
2,189 |
1,089 |
1,089 |
|
 | Interest-bearing liabilities | | 1,786 |
0.0 |
465 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,085 |
6,113 |
7,374 |
5,171 |
5,353 |
5,171 |
1,089 |
1,089 |
|
|
 | Net Debt | | 1,786 |
-234 |
287 |
-1,251 |
-1,519 |
-1,628 |
-1,089 |
-1,089 |
|
|
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 | | 9,181 |
9,895 |
8,176 |
7,056 |
8,839 |
8,445 |
0.0 |
0.0 |
|
 | Gross profit growth | | 19.0% |
7.8% |
-17.4% |
-13.7% |
25.3% |
-4.5% |
-100.0% |
0.0% |
|
 | Employees | | 12 |
12 |
11 |
9 |
10 |
9 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
-8.3% |
-18.2% |
11.1% |
-10.0% |
-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) | | 5,085 |
6,113 |
7,374 |
5,171 |
5,353 |
5,171 |
1,089 |
1,089 |
|
 | Balance sheet change% | | -1.5% |
20.2% |
20.6% |
-29.9% |
3.5% |
-3.4% |
-78.9% |
0.0% |
|
 | Added value | | 1,734.5 |
1,588.1 |
1,016.6 |
1,455.2 |
1,484.2 |
1,678.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -676 |
-495 |
-663 |
-819 |
-913 |
-1,059 |
-1,184 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
4.0 |
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 (%) | | 14.2% |
11.3% |
6.3% |
13.4% |
11.1% |
13.4% |
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 % | | 25.4% |
20.0% |
7.7% |
15.1% |
18.6% |
21.7% |
0.0% |
0.0% |
|
 | ROI % | | 40.4% |
37.2% |
20.1% |
40.8% |
38.9% |
45.6% |
0.0% |
0.0% |
|
 | ROE % | | 137.6% |
54.8% |
22.7% |
40.8% |
34.1% |
38.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 41.4% |
31.8% |
19.3% |
41.7% |
43.3% |
42.3% |
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, % | | 103.0% |
-14.7% |
28.2% |
-86.0% |
-100.9% |
-97.0% |
0.0% |
0.0% |
|
 | Gearing % | | 161.4% |
0.0% |
32.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.8% |
5.6% |
12.7% |
5.3% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
1.1 |
0.9 |
1.1 |
1.3 |
1.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
1.1 |
0.9 |
1.1 |
1.3 |
1.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.6 |
233.7 |
178.7 |
1,250.9 |
1,519.2 |
1,627.9 |
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 | | -1,301.3 |
398.8 |
-650.3 |
362.2 |
886.9 |
1,184.3 |
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 | | 145 |
132 |
92 |
162 |
148 |
186 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 145 |
132 |
92 |
162 |
151 |
186 |
0 |
0 |
|
 | EBIT / employee | | 108 |
93 |
47 |
105 |
98 |
126 |
0 |
0 |
|
 | Net earnings / employee | | 75 |
70 |
35 |
81 |
76 |
97 |
0 |
0 |
|
|