|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 5.5% |
4.7% |
2.9% |
3.8% |
0.9% |
0.7% |
10.1% |
9.9% |
|
| Credit score (0-100) | | 43 |
47 |
58 |
49 |
89 |
93 |
6 |
6 |
|
| Credit rating | | BB |
BB |
BB |
BB |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
2,292.2 |
2,265.6 |
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 | | 2,045 |
1,445 |
4,170 |
7,072 |
19,804 |
9,262 |
0.0 |
0.0 |
|
| EBITDA | | 1,147 |
720 |
3,076 |
5,010 |
15,204 |
2,452 |
0.0 |
0.0 |
|
| EBIT | | 1,147 |
720 |
3,053 |
4,945 |
15,024 |
2,180 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,165.4 |
690.1 |
3,023.2 |
4,916.3 |
14,796.2 |
1,897.6 |
0.0 |
0.0 |
|
| Net earnings | | 908.7 |
534.5 |
2,355.8 |
3,827.1 |
11,532.1 |
1,431.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,165 |
690 |
3,023 |
4,916 |
14,796 |
1,898 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
142 |
279 |
1,727 |
2,170 |
0.0 |
0.0 |
|
| Shareholders equity total | | 959 |
1,439 |
3,740 |
9,099 |
20,574 |
22,006 |
21,956 |
21,956 |
|
| Interest-bearing liabilities | | 489 |
284 |
254 |
221 |
198 |
1,907 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 4,772 |
4,419 |
9,446 |
13,250 |
29,270 |
27,104 |
21,956 |
21,956 |
|
|
| Net Debt | | -1,900 |
-1,564 |
-2,248 |
-2,923 |
-2,115 |
1,850 |
-21,956 |
-21,956 |
|
|
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 | | 2,045 |
1,445 |
4,170 |
7,072 |
19,804 |
9,262 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-29.4% |
188.6% |
69.6% |
180.1% |
-53.2% |
-100.0% |
0.0% |
|
| Employees | | 3 |
4 |
5 |
7 |
11 |
15 |
0 |
0 |
|
| Employee growth % | | 0.0% |
33.3% |
25.0% |
40.0% |
57.1% |
36.4% |
-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) | | 4,772 |
4,419 |
9,446 |
13,250 |
29,270 |
27,104 |
21,956 |
21,956 |
|
| Balance sheet change% | | 0.0% |
-7.4% |
113.8% |
40.3% |
120.9% |
-7.4% |
-19.0% |
0.0% |
|
| Added value | | 1,147.0 |
719.5 |
3,076.4 |
5,010.1 |
15,089.3 |
2,451.6 |
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 |
119 |
71 |
1,269 |
171 |
-2,170 |
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 (%) | | 56.1% |
49.8% |
73.2% |
69.9% |
75.9% |
23.5% |
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 % | | 24.5% |
15.7% |
44.1% |
43.9% |
70.7% |
8.1% |
0.0% |
0.0% |
|
| ROI % | | 80.8% |
45.4% |
106.9% |
74.8% |
99.8% |
10.3% |
0.0% |
0.0% |
|
| ROE % | | 94.8% |
44.6% |
91.0% |
59.6% |
77.7% |
6.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 20.1% |
32.6% |
39.6% |
68.7% |
70.4% |
81.4% |
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, % | | -165.6% |
-217.3% |
-73.1% |
-58.3% |
-13.9% |
75.5% |
0.0% |
0.0% |
|
| Gearing % | | 51.0% |
19.7% |
6.8% |
2.4% |
1.0% |
8.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.5% |
7.8% |
13.3% |
26.9% |
113.9% |
37.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.9 |
0.8 |
0.6 |
0.9 |
0.8 |
0.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
1.5 |
1.6 |
3.1 |
3.2 |
4.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 2,388.8 |
1,847.8 |
2,502.6 |
3,144.0 |
2,313.0 |
56.3 |
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 | | 958.7 |
1,439.1 |
3,601.5 |
8,826.6 |
18,877.7 |
19,867.1 |
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 | | 382 |
180 |
615 |
716 |
1,372 |
163 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 382 |
180 |
615 |
716 |
1,382 |
163 |
0 |
0 |
|
| EBIT / employee | | 382 |
180 |
611 |
706 |
1,366 |
145 |
0 |
0 |
|
| Net earnings / employee | | 303 |
134 |
471 |
547 |
1,048 |
95 |
0 |
0 |
|
|