|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 1.0% |
1.1% |
0.9% |
1.0% |
0.9% |
2.1% |
6.4% |
6.3% |
|
| Credit score (0-100) | | 88 |
85 |
88 |
85 |
88 |
66 |
12 |
12 |
|
| Credit rating | | A |
BBB |
A |
A |
A |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 223.6 |
186.6 |
320.4 |
248.1 |
328.3 |
0.2 |
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 | | 3,209 |
3,221 |
2,122 |
2,191 |
2,416 |
1,933 |
0.0 |
0.0 |
|
| EBITDA | | 1,171 |
1,131 |
1,083 |
824 |
823 |
196 |
0.0 |
0.0 |
|
| EBIT | | 1,021 |
1,050 |
1,053 |
723 |
721 |
80.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1,002.2 |
1,050.0 |
1,037.0 |
686.7 |
709.6 |
66.2 |
0.0 |
0.0 |
|
| Net earnings | | 781.2 |
817.2 |
828.9 |
553.6 |
552.0 |
48.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1,002 |
1,050 |
1,037 |
687 |
710 |
66.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 20.5 |
20.5 |
20.5 |
20.5 |
20.5 |
20.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,238 |
3,055 |
3,084 |
3,337 |
3,389 |
2,938 |
2,308 |
2,308 |
|
| Interest-bearing liabilities | | 15.7 |
4.9 |
0.0 |
0.0 |
0.0 |
50.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 3,564 |
4,169 |
4,482 |
4,451 |
4,753 |
3,621 |
2,308 |
2,308 |
|
|
| Net Debt | | -1,036 |
-789 |
-1,139 |
-976 |
-1,464 |
-562 |
-2,308 |
-2,308 |
|
|
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 | | 3,209 |
3,221 |
2,122 |
2,191 |
2,416 |
1,933 |
0.0 |
0.0 |
|
| Gross profit growth | | 53.0% |
0.4% |
-34.1% |
3.3% |
10.3% |
-20.0% |
-100.0% |
0.0% |
|
| Employees | | 5 |
5 |
3 |
3 |
3 |
3 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-40.0% |
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) | | 3,564 |
4,169 |
4,482 |
4,451 |
4,753 |
3,621 |
2,308 |
2,308 |
|
| Balance sheet change% | | 20.5% |
17.0% |
7.5% |
-0.7% |
6.8% |
-23.8% |
-36.3% |
0.0% |
|
| Added value | | 1,171.1 |
1,131.5 |
1,082.9 |
824.4 |
822.3 |
195.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -227 |
-89 |
265 |
81 |
-203 |
-162 |
-495 |
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 (%) | | 31.8% |
32.6% |
49.7% |
33.0% |
29.9% |
4.2% |
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 % | | 31.5% |
27.4% |
24.4% |
16.2% |
15.7% |
1.9% |
0.0% |
0.0% |
|
| ROI % | | 50.7% |
39.4% |
33.5% |
21.7% |
20.6% |
2.4% |
0.0% |
0.0% |
|
| ROE % | | 42.3% |
30.9% |
27.0% |
17.2% |
16.4% |
1.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 62.8% |
73.3% |
73.7% |
77.6% |
75.4% |
82.3% |
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, % | | -88.5% |
-69.7% |
-105.2% |
-118.4% |
-177.9% |
-287.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.7% |
0.2% |
0.0% |
0.0% |
0.0% |
1.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 18.1% |
103.5% |
673.8% |
0.0% |
0.0% |
56.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.3 |
2.2 |
2.7 |
2.7 |
2.7 |
2.7 |
0.0 |
0.0 |
|
| Current Ratio | | 2.6 |
3.7 |
3.1 |
3.9 |
3.3 |
5.4 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,051.7 |
793.7 |
1,139.3 |
976.4 |
1,463.8 |
613.1 |
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 | | 2,058.2 |
2,880.0 |
2,678.2 |
2,788.7 |
2,917.0 |
2,500.3 |
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 | | 234 |
226 |
361 |
275 |
274 |
65 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 234 |
226 |
361 |
275 |
274 |
65 |
0 |
0 |
|
| EBIT / employee | | 204 |
210 |
351 |
241 |
240 |
27 |
0 |
0 |
|
| Net earnings / employee | | 156 |
163 |
276 |
185 |
184 |
16 |
0 |
0 |
|
|