| Bankruptcy risk for industry | | 2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
|
| Bankruptcy risk | | 0.0% |
4.7% |
2.5% |
2.7% |
2.5% |
2.5% |
17.0% |
16.7% |
|
| Credit score (0-100) | | 0 |
47 |
62 |
59 |
62 |
61 |
10 |
10 |
|
| Credit rating | | N/A |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
1,748 |
1,882 |
1,453 |
1,729 |
1,549 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
459 |
959 |
439 |
495 |
560 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
459 |
959 |
439 |
495 |
560 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
452.7 |
977.6 |
433.8 |
491.3 |
552.0 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
352.0 |
757.8 |
334.7 |
379.3 |
427.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
453 |
978 |
434 |
491 |
552 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
402 |
810 |
395 |
444 |
496 |
21.1 |
21.1 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
35.2 |
221 |
282 |
356 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
628 |
1,459 |
715 |
852 |
989 |
21.1 |
21.1 |
|
|
| Net Debt | | 0.0 |
-203 |
-1,146 |
-60.2 |
4.7 |
-276 |
-21.1 |
-21.1 |
|
|
See the entire balance sheet |
|
| 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 | | 0.0 |
1,748 |
1,882 |
1,453 |
1,729 |
1,549 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
7.7% |
-22.8% |
18.9% |
-10.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
2 |
0 |
2 |
2 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
-50.0% |
-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) | | 0 |
628 |
1,459 |
715 |
852 |
989 |
21 |
21 |
|
| Balance sheet change% | | 0.0% |
0.0% |
132.3% |
-51.0% |
19.1% |
16.1% |
-97.9% |
0.0% |
|
| Added value | | 0.0 |
459.4 |
958.8 |
439.2 |
494.7 |
560.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
| 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 (%) | | 0.0% |
26.3% |
51.0% |
30.2% |
28.6% |
36.2% |
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 % | | 0.0% |
73.2% |
94.4% |
40.5% |
63.2% |
60.9% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
114.4% |
158.1% |
60.4% |
73.9% |
71.1% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
87.6% |
125.1% |
55.6% |
90.5% |
90.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
64.0% |
55.5% |
55.2% |
52.1% |
50.2% |
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, % | | 0.0% |
-44.1% |
-119.5% |
-13.7% |
1.0% |
-49.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
4.3% |
56.0% |
63.4% |
71.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
45.0% |
5.4% |
1.6% |
2.7% |
0.0% |
0.0% |
|
| 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 | | 0.0 |
402.0 |
222.0 |
394.5 |
443.8 |
496.1 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
230 |
0 |
220 |
247 |
560 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
230 |
0 |
220 |
247 |
560 |
0 |
0 |
|
| EBIT / employee | | 0 |
230 |
0 |
220 |
247 |
560 |
0 |
0 |
|
| Net earnings / employee | | 0 |
176 |
0 |
167 |
190 |
427 |
0 |
0 |
|