|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 1.0% |
2.4% |
2.2% |
2.2% |
0.7% |
0.6% |
10.1% |
9.9% |
|
| Credit score (0-100) | | 87 |
65 |
65 |
63 |
93 |
96 |
6 |
6 |
|
| Credit rating | | A |
BBB |
BBB |
BBB |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 1,143.9 |
0.3 |
1.0 |
0.9 |
4,021.0 |
4,968.9 |
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 | | 64,231 |
65,908 |
66,209 |
74,487 |
81,423 |
82,937 |
0.0 |
0.0 |
|
| EBITDA | | 6,816 |
4,811 |
7,400 |
9,396 |
12,135 |
14,233 |
0.0 |
0.0 |
|
| EBIT | | 4,435 |
4,811 |
7,400 |
9,396 |
10,539 |
12,482 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,551.9 |
2,392.0 |
5,039.0 |
7,054.0 |
8,967.3 |
11,605.9 |
0.0 |
0.0 |
|
| Net earnings | | 3,485.3 |
2,392.0 |
5,039.0 |
7,054.0 |
6,969.6 |
8,763.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,552 |
4,811 |
7,400 |
9,396 |
8,967 |
11,606 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 25,717 |
0.0 |
0.0 |
0.0 |
26,177 |
27,126 |
0.0 |
0.0 |
|
| Shareholders equity total | | 8,110 |
10,502 |
15,541 |
19,595 |
23,565 |
29,328 |
23,818 |
23,818 |
|
| Interest-bearing liabilities | | 37,047 |
0.0 |
0.0 |
0.0 |
35,946 |
30,608 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 54,719 |
57,442 |
57,972 |
67,624 |
76,616 |
77,054 |
23,818 |
23,818 |
|
|
| Net Debt | | 36,432 |
0.0 |
0.0 |
0.0 |
35,776 |
30,178 |
-23,818 |
-23,818 |
|
|
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 | | 64,231 |
65,908 |
66,209 |
74,487 |
81,423 |
82,937 |
0.0 |
0.0 |
|
| Gross profit growth | | 19.0% |
2.6% |
0.5% |
12.5% |
9.3% |
1.9% |
-100.0% |
0.0% |
|
| Employees | | 72 |
0 |
0 |
0 |
90 |
88 |
0 |
0 |
|
| Employee growth % | | -1.4% |
-100.0% |
0.0% |
0.0% |
0.0% |
-2.2% |
-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) | | 54,719 |
57,442 |
57,972 |
67,624 |
76,616 |
77,054 |
23,818 |
23,818 |
|
| Balance sheet change% | | 6.6% |
5.0% |
0.9% |
16.6% |
13.3% |
0.6% |
-69.1% |
0.0% |
|
| Added value | | 6,816.2 |
4,811.0 |
7,400.0 |
9,396.0 |
10,539.4 |
14,233.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -4,197 |
-25,717 |
0 |
0 |
24,581 |
-803 |
-27,126 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 6.9% |
7.3% |
11.2% |
12.6% |
12.9% |
15.0% |
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 % | | 8.4% |
8.6% |
12.8% |
15.0% |
14.6% |
16.8% |
0.0% |
0.0% |
|
| ROI % | | 14.0% |
9.4% |
12.8% |
15.0% |
16.3% |
20.9% |
0.0% |
0.0% |
|
| ROE % | | 54.7% |
25.7% |
38.7% |
40.2% |
32.3% |
33.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 14.8% |
100.0% |
100.0% |
100.0% |
30.8% |
38.1% |
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, % | | 534.5% |
0.0% |
0.0% |
0.0% |
294.8% |
212.0% |
0.0% |
0.0% |
|
| Gearing % | | 456.8% |
0.0% |
0.0% |
0.0% |
152.5% |
104.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.5% |
0.0% |
0.0% |
0.0% |
8.7% |
4.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.6 |
0.0 |
0.0 |
0.0 |
1.2 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 0.7 |
0.0 |
0.0 |
0.0 |
1.2 |
1.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 614.9 |
0.0 |
0.0 |
0.0 |
170.5 |
430.3 |
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 | | -11,554.2 |
0.0 |
0.0 |
0.0 |
9,184.0 |
13,322.8 |
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 | | 95 |
0 |
0 |
0 |
117 |
162 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 95 |
0 |
0 |
0 |
135 |
162 |
0 |
0 |
|
| EBIT / employee | | 62 |
0 |
0 |
0 |
117 |
142 |
0 |
0 |
|
| Net earnings / employee | | 48 |
0 |
0 |
0 |
77 |
100 |
0 |
0 |
|
|