|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.3% |
2.3% |
|
| Bankruptcy risk | | 2.1% |
2.5% |
1.8% |
0.9% |
2.0% |
1.0% |
12.0% |
11.8% |
|
| Credit score (0-100) | | 69 |
64 |
70 |
87 |
68 |
85 |
4 |
4 |
|
| Credit rating | | BBB |
BBB |
BBB |
A |
BBB |
A |
B |
B |
|
| Credit limit (kDKK) | | 0.4 |
0.0 |
2.0 |
392.9 |
0.9 |
454.7 |
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 | | 5,350 |
5,397 |
5,928 |
5,984 |
5,372 |
6,389 |
0.0 |
0.0 |
|
| EBITDA | | 1,084 |
893 |
1,187 |
1,465 |
935 |
1,876 |
0.0 |
0.0 |
|
| EBIT | | 675 |
222 |
546 |
909 |
400 |
1,601 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 647.3 |
177.3 |
516.8 |
887.9 |
288.8 |
1,451.6 |
0.0 |
0.0 |
|
| Net earnings | | 504.3 |
34.3 |
401.7 |
691.7 |
222.9 |
1,131.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 647 |
177 |
517 |
888 |
289 |
1,452 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,541 |
2,018 |
1,452 |
1,004 |
582 |
1,345 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,835 |
2,670 |
3,071 |
3,483 |
3,206 |
4,237 |
3,687 |
3,687 |
|
| Interest-bearing liabilities | | 152 |
202 |
42.7 |
172 |
447 |
237 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 6,441 |
5,944 |
7,770 |
6,770 |
8,859 |
8,604 |
3,687 |
3,687 |
|
|
| Net Debt | | -450 |
-370 |
-2,021 |
-1,174 |
-3,160 |
-2,019 |
-3,687 |
-3,687 |
|
|
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 | | 5,350 |
5,397 |
5,928 |
5,984 |
5,372 |
6,389 |
0.0 |
0.0 |
|
| Gross profit growth | | -20.0% |
0.9% |
9.8% |
1.0% |
-10.2% |
18.9% |
-100.0% |
0.0% |
|
| Employees | | 8 |
9 |
10 |
9 |
8 |
8 |
0 |
0 |
|
| Employee growth % | | 33.3% |
12.5% |
11.1% |
-10.0% |
-11.1% |
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) | | 6,441 |
5,944 |
7,770 |
6,770 |
8,859 |
8,604 |
3,687 |
3,687 |
|
| Balance sheet change% | | -23.8% |
-7.7% |
30.7% |
-12.9% |
30.8% |
-2.9% |
-57.1% |
0.0% |
|
| Added value | | 1,083.6 |
893.4 |
1,187.4 |
1,465.1 |
955.6 |
1,876.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -729 |
-195 |
-1,208 |
-1,003 |
-958 |
488 |
-1,345 |
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 (%) | | 12.6% |
4.1% |
9.2% |
15.2% |
7.4% |
25.1% |
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 % | | 9.5% |
3.6% |
8.0% |
12.6% |
5.1% |
18.3% |
0.0% |
0.0% |
|
| ROI % | | 23.4% |
7.5% |
18.0% |
25.3% |
10.3% |
39.4% |
0.0% |
0.0% |
|
| ROE % | | 18.8% |
1.2% |
14.0% |
21.1% |
6.7% |
30.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 49.7% |
46.7% |
39.5% |
53.8% |
36.2% |
49.2% |
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, % | | -41.5% |
-41.4% |
-170.2% |
-80.1% |
-338.1% |
-107.6% |
0.0% |
0.0% |
|
| Gearing % | | 5.4% |
7.6% |
1.4% |
5.0% |
14.0% |
5.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 59.0% |
25.5% |
23.9% |
24.4% |
35.9% |
43.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
1.1 |
1.2 |
1.9 |
1.4 |
1.5 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
1.2 |
1.3 |
2.0 |
1.6 |
1.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 602.1 |
572.5 |
2,063.6 |
1,346.0 |
3,607.1 |
2,256.0 |
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 | | 1,267.5 |
596.3 |
1,560.7 |
2,827.0 |
2,979.3 |
2,801.4 |
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 | | 135 |
99 |
119 |
163 |
119 |
235 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 135 |
99 |
119 |
163 |
117 |
235 |
0 |
0 |
|
| EBIT / employee | | 84 |
25 |
55 |
101 |
50 |
200 |
0 |
0 |
|
| Net earnings / employee | | 63 |
4 |
40 |
77 |
28 |
141 |
0 |
0 |
|
|