|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.6% |
3.6% |
|
| Bankruptcy risk | | 6.3% |
7.7% |
2.7% |
3.1% |
1.9% |
2.2% |
12.8% |
12.6% |
|
| Credit score (0-100) | | 39 |
33 |
60 |
55 |
69 |
61 |
18 |
19 |
|
| Credit rating | | BBB |
BB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.5 |
0.1 |
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 | | 1,504 |
1,348 |
1,754 |
1,757 |
1,847 |
1,852 |
0.0 |
0.0 |
|
| EBITDA | | 354 |
99.4 |
656 |
622 |
650 |
483 |
0.0 |
0.0 |
|
| EBIT | | 266 |
33.8 |
572 |
541 |
568 |
456 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 168.0 |
-69.3 |
491.3 |
470.0 |
488.1 |
333.2 |
0.0 |
0.0 |
|
| Net earnings | | 128.1 |
-69.3 |
432.3 |
366.3 |
379.9 |
254.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 168 |
-69.3 |
491 |
470 |
488 |
333 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 16.7 |
6.9 |
94.3 |
84.6 |
57.8 |
30.9 |
0.0 |
0.0 |
|
| Shareholders equity total | | -206 |
-275 |
157 |
523 |
903 |
1,158 |
1,078 |
1,078 |
|
| Interest-bearing liabilities | | 1,960 |
1,946 |
1,613 |
1,723 |
1,771 |
1,988 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,464 |
2,244 |
2,649 |
3,359 |
3,208 |
3,576 |
1,078 |
1,078 |
|
|
| Net Debt | | 1,947 |
1,915 |
1,396 |
1,016 |
866 |
1,144 |
-1,078 |
-1,078 |
|
|
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 | | 1,504 |
1,348 |
1,754 |
1,757 |
1,847 |
1,852 |
0.0 |
0.0 |
|
| Gross profit growth | | 20.4% |
-10.4% |
30.1% |
0.1% |
5.2% |
0.3% |
-100.0% |
0.0% |
|
| Employees | | 4 |
4 |
3 |
3 |
4 |
3 |
0 |
0 |
|
| Employee growth % | | 33.3% |
0.0% |
-25.0% |
0.0% |
33.3% |
-25.0% |
-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) | | 2,464 |
2,244 |
2,649 |
3,359 |
3,208 |
3,576 |
1,078 |
1,078 |
|
| Balance sheet change% | | 26.6% |
-8.9% |
18.0% |
26.8% |
-4.5% |
11.5% |
-69.9% |
0.0% |
|
| Added value | | 354.0 |
99.4 |
656.2 |
621.7 |
649.2 |
483.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -175 |
-131 |
-53 |
-146 |
-164 |
-54 |
-31 |
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 (%) | | 17.7% |
2.5% |
32.6% |
30.8% |
30.8% |
24.6% |
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 % | | 10.8% |
1.3% |
22.1% |
18.0% |
17.3% |
13.5% |
0.0% |
0.0% |
|
| ROI % | | 13.6% |
1.7% |
30.8% |
26.9% |
23.1% |
15.7% |
0.0% |
0.0% |
|
| ROE % | | 5.8% |
-2.9% |
36.0% |
107.7% |
53.3% |
24.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -7.7% |
-10.9% |
5.9% |
15.6% |
28.2% |
32.4% |
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, % | | 550.0% |
1,926.7% |
212.7% |
163.5% |
133.1% |
236.7% |
0.0% |
0.0% |
|
| Gearing % | | -951.3% |
-706.9% |
1,027.3% |
329.3% |
196.1% |
171.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 5.0% |
5.3% |
4.5% |
4.3% |
4.6% |
6.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.1 |
0.4 |
1.2 |
2.0 |
2.6 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
1.9 |
2.4 |
2.6 |
5.2 |
7.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 12.6 |
31.0 |
217.2 |
706.8 |
905.1 |
844.4 |
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 | | 814.3 |
807.0 |
1,222.3 |
1,755.9 |
2,225.7 |
2,679.0 |
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 | | 89 |
25 |
219 |
207 |
162 |
161 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 89 |
25 |
219 |
207 |
163 |
161 |
0 |
0 |
|
| EBIT / employee | | 67 |
8 |
191 |
180 |
142 |
152 |
0 |
0 |
|
| Net earnings / employee | | 32 |
-17 |
144 |
122 |
95 |
85 |
0 |
0 |
|
|