|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 0.7% |
1.1% |
0.6% |
1.2% |
0.8% |
0.7% |
8.4% |
8.3% |
|
| Credit score (0-100) | | 95 |
86 |
97 |
81 |
93 |
94 |
29 |
30 |
|
| Credit rating | | AA |
A |
AA |
A |
AA |
AA |
BB |
BB |
|
| Credit limit (kDKK) | | 604.1 |
254.6 |
834.4 |
196.2 |
782.7 |
925.9 |
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 | | 784 |
712 |
630 |
906 |
752 |
585 |
0.0 |
0.0 |
|
| EBITDA | | 4,764 |
712 |
630 |
906 |
752 |
585 |
0.0 |
0.0 |
|
| EBIT | | 2,774 |
712 |
2,890 |
-144 |
452 |
985 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,356.9 |
308.4 |
2,365.7 |
-133.5 |
334.7 |
847.6 |
0.0 |
0.0 |
|
| Net earnings | | 1,837.2 |
240.0 |
1,845.2 |
-103.1 |
261.1 |
661.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,357 |
308 |
2,366 |
-133 |
335 |
848 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 19,250 |
19,250 |
21,750 |
20,700 |
20,400 |
20,800 |
0.0 |
0.0 |
|
| Shareholders equity total | | 5,261 |
5,501 |
7,347 |
7,244 |
7,505 |
8,166 |
7,666 |
7,666 |
|
| Interest-bearing liabilities | | 15,247 |
15,226 |
15,319 |
14,172 |
14,082 |
14,208 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 22,132 |
22,292 |
24,882 |
23,357 |
23,562 |
24,333 |
7,666 |
7,666 |
|
|
| Net Debt | | 15,157 |
15,226 |
15,309 |
11,663 |
11,771 |
11,816 |
-7,666 |
-7,666 |
|
|
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 | | 784 |
712 |
630 |
906 |
752 |
585 |
0.0 |
0.0 |
|
| Gross profit growth | | -22.9% |
-9.3% |
-11.5% |
43.9% |
-17.1% |
-22.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
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) | | 22,132 |
22,292 |
24,882 |
23,357 |
23,562 |
24,333 |
7,666 |
7,666 |
|
| Balance sheet change% | | 27.6% |
0.7% |
11.6% |
-6.1% |
0.9% |
3.3% |
-68.5% |
0.0% |
|
| Added value | | 2,774.3 |
711.7 |
2,889.9 |
-143.9 |
451.6 |
984.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 1,990 |
0 |
2,500 |
-1,050 |
-300 |
400 |
-20,800 |
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 |
-1.0 |
1.0 |
2.0 |
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 (%) | | 353.7% |
100.0% |
459.0% |
-15.9% |
60.1% |
168.4% |
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 % | | 14.1% |
3.2% |
12.3% |
0.2% |
2.0% |
4.4% |
0.0% |
0.0% |
|
| ROI % | | 14.4% |
3.3% |
12.4% |
0.2% |
2.0% |
4.4% |
0.0% |
0.0% |
|
| ROE % | | 42.3% |
4.5% |
28.7% |
-1.4% |
3.5% |
8.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 23.9% |
24.8% |
29.5% |
31.0% |
31.9% |
33.6% |
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, % | | 318.1% |
2,139.4% |
2,431.4% |
1,287.2% |
1,566.2% |
2,021.0% |
0.0% |
0.0% |
|
| Gearing % | | 289.8% |
276.8% |
208.5% |
195.6% |
187.6% |
174.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.0% |
2.6% |
3.4% |
1.3% |
0.9% |
1.5% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.7 |
5.3 |
9.2 |
9.7 |
16.2 |
10.5 |
0.0 |
0.0 |
|
| Current Ratio | | 4.8 |
4.7 |
9.2 |
9.7 |
16.2 |
10.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 89.3 |
0.0 |
10.6 |
2,509.2 |
2,311.6 |
2,391.9 |
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 | | 2,284.5 |
2,398.9 |
2,792.5 |
2,382.5 |
2,966.8 |
3,196.4 |
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 | | 0 |
0 |
2,890 |
-144 |
452 |
985 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
630 |
906 |
752 |
585 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
2,890 |
-144 |
452 |
985 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
1,845 |
-103 |
261 |
661 |
0 |
0 |
|
|