|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 1.7% |
0.9% |
0.8% |
0.8% |
1.0% |
0.9% |
8.1% |
7.9% |
|
| Credit score (0-100) | | 74 |
89 |
90 |
91 |
87 |
88 |
8 |
9 |
|
| Credit rating | | BBB |
A |
A |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 3.4 |
545.0 |
707.4 |
917.0 |
946.3 |
1,203.2 |
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 | | 4,314 |
6,419 |
5,915 |
6,820 |
9,944 |
8,964 |
0.0 |
0.0 |
|
| EBITDA | | 1,616 |
2,910 |
3,139 |
3,757 |
6,175 |
5,057 |
0.0 |
0.0 |
|
| EBIT | | 1,397 |
2,707 |
2,999 |
3,541 |
5,909 |
4,789 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,435.8 |
2,746.6 |
2,348.3 |
3,728.6 |
6,185.0 |
4,685.8 |
0.0 |
0.0 |
|
| Net earnings | | 1,116.2 |
2,137.9 |
1,829.2 |
2,898.9 |
4,819.7 |
3,645.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,436 |
2,747 |
2,348 |
3,729 |
6,185 |
4,686 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,159 |
1,271 |
1,232 |
2,116 |
1,850 |
2,027 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,870 |
5,008 |
5,337 |
7,236 |
11,056 |
11,701 |
8,576 |
8,576 |
|
| Interest-bearing liabilities | | 4,758 |
585 |
1,671 |
546 |
77.2 |
95.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 11,230 |
7,312 |
8,846 |
11,658 |
14,347 |
14,241 |
8,576 |
8,576 |
|
|
| Net Debt | | 4,148 |
234 |
-208 |
-493 |
-2,252 |
-3,739 |
-8,576 |
-8,576 |
|
|
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 | | 4,314 |
6,419 |
5,915 |
6,820 |
9,944 |
8,964 |
0.0 |
0.0 |
|
| Gross profit growth | | 17.0% |
48.8% |
-7.8% |
15.3% |
45.8% |
-9.9% |
-100.0% |
0.0% |
|
| Employees | | 3 |
3 |
3 |
3 |
3 |
4 |
0 |
0 |
|
| Employee growth % | | -25.0% |
0.0% |
0.0% |
0.0% |
0.0% |
33.3% |
-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) | | 11,230 |
7,312 |
8,846 |
11,658 |
14,347 |
14,241 |
8,576 |
8,576 |
|
| Balance sheet change% | | 35.1% |
-34.9% |
21.0% |
31.8% |
23.1% |
-0.7% |
-39.8% |
0.0% |
|
| Added value | | 1,615.9 |
2,910.3 |
3,139.0 |
3,756.9 |
6,124.9 |
5,057.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -437 |
-91 |
-179 |
669 |
-532 |
-92 |
-2,027 |
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 (%) | | 32.4% |
42.2% |
50.7% |
51.9% |
59.4% |
53.4% |
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 % | | 16.9% |
31.6% |
37.1% |
37.1% |
47.9% |
34.3% |
0.0% |
0.0% |
|
| ROI % | | 23.7% |
44.3% |
47.1% |
50.5% |
65.3% |
42.8% |
0.0% |
0.0% |
|
| ROE % | | 48.3% |
54.3% |
35.4% |
46.1% |
52.7% |
32.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 25.6% |
68.5% |
60.3% |
62.1% |
77.1% |
82.2% |
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, % | | 256.7% |
8.1% |
-6.6% |
-13.1% |
-36.5% |
-73.9% |
0.0% |
0.0% |
|
| Gearing % | | 165.8% |
11.7% |
31.3% |
7.5% |
0.7% |
0.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.6% |
6.7% |
57.7% |
6.9% |
12.7% |
259.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.2 |
2.5 |
2.1 |
2.1 |
3.8 |
4.9 |
0.0 |
0.0 |
|
| Current Ratio | | 1.2 |
2.6 |
2.3 |
2.2 |
4.0 |
5.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 609.9 |
351.0 |
1,879.3 |
1,038.3 |
2,328.8 |
3,834.3 |
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 | | 1,711.2 |
3,737.5 |
4,249.7 |
5,264.1 |
9,349.9 |
9,819.1 |
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 | | 539 |
970 |
1,046 |
1,252 |
2,042 |
1,264 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 539 |
970 |
1,046 |
1,252 |
2,058 |
1,264 |
0 |
0 |
|
| EBIT / employee | | 466 |
902 |
1,000 |
1,180 |
1,970 |
1,197 |
0 |
0 |
|
| Net earnings / employee | | 372 |
713 |
610 |
966 |
1,607 |
911 |
0 |
0 |
|
|