|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 1.4% |
1.6% |
1.5% |
1.8% |
2.2% |
2.0% |
8.6% |
8.4% |
|
 | Credit score (0-100) | | 80 |
75 |
74 |
71 |
65 |
68 |
29 |
29 |
|
 | Credit rating | | A |
A |
A |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 77.9 |
23.5 |
28.8 |
6.4 |
0.7 |
1.6 |
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 | | 133 |
185 |
197 |
148 |
171 |
133 |
0.0 |
0.0 |
|
 | EBITDA | | 133 |
185 |
197 |
27.8 |
51.4 |
13.5 |
0.0 |
0.0 |
|
 | EBIT | | 71.2 |
117 |
128 |
-40.6 |
-17.0 |
-54.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 696.9 |
1,576.8 |
1,204.2 |
3,052.8 |
40.1 |
125.8 |
0.0 |
0.0 |
|
 | Net earnings | | 653.7 |
1,519.0 |
1,142.7 |
3,030.5 |
17.5 |
84.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 697 |
1,577 |
1,204 |
3,053 |
40.1 |
126 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 3,343 |
3,275 |
3,206 |
3,138 |
3,070 |
3,038 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 7,790 |
8,449 |
9,479 |
12,009 |
11,727 |
11,311 |
10,686 |
10,686 |
|
 | Interest-bearing liabilities | | 1,943 |
1,875 |
1,808 |
1,742 |
5.2 |
0.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,879 |
10,434 |
11,336 |
13,859 |
11,840 |
11,344 |
10,686 |
10,686 |
|
|
 | Net Debt | | -1,366 |
-648 |
-14.6 |
-2,934 |
-6,116 |
-5,525 |
-10,686 |
-10,686 |
|
|
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 | | 133 |
185 |
197 |
148 |
171 |
133 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
39.5% |
6.2% |
-24.8% |
15.9% |
-22.1% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 9,879 |
10,434 |
11,336 |
13,859 |
11,840 |
11,344 |
10,686 |
10,686 |
|
 | Balance sheet change% | | 35.8% |
5.6% |
8.6% |
22.3% |
-14.6% |
-4.2% |
-5.8% |
0.0% |
|
 | Added value | | 132.7 |
185.1 |
196.6 |
27.8 |
51.4 |
13.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 3,281 |
-137 |
-137 |
-137 |
-137 |
-100 |
-3,038 |
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 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 53.6% |
63.1% |
65.2% |
-27.4% |
-9.9% |
-41.1% |
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 % | | 8.4% |
15.7% |
11.2% |
24.5% |
0.8% |
1.1% |
0.0% |
0.0% |
|
 | ROI % | | 8.5% |
16.0% |
11.3% |
24.6% |
0.8% |
1.1% |
0.0% |
0.0% |
|
 | ROE % | | 8.7% |
18.7% |
12.7% |
28.2% |
0.1% |
0.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 78.9% |
81.0% |
83.6% |
86.7% |
99.0% |
99.7% |
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, % | | -1,029.1% |
-349.9% |
-7.4% |
-10,550.9% |
-11,907.4% |
-40,973.6% |
0.0% |
0.0% |
|
 | Gearing % | | 24.9% |
22.2% |
19.1% |
14.5% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.7% |
1.2% |
1.0% |
1.7% |
7.7% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 24.6 |
32.9 |
54.5 |
66.2 |
75.2 |
247.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 24.6 |
32.9 |
54.5 |
66.2 |
75.2 |
247.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,308.7 |
2,522.4 |
1,822.2 |
4,676.4 |
6,121.6 |
5,525.5 |
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 | | 5,107.7 |
5,783.4 |
6,471.0 |
10,245.0 |
8,325.1 |
7,691.8 |
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 | | 0 |
0 |
0 |
28 |
51 |
13 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
28 |
51 |
13 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
-41 |
-17 |
-55 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
3,031 |
18 |
85 |
0 |
0 |
|
|