|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
0.6% |
0.6% |
0.6% |
0.9% |
1.0% |
10.6% |
10.4% |
|
| Credit score (0-100) | | 0 |
97 |
98 |
97 |
90 |
82 |
5 |
5 |
|
| Credit rating | | N/A |
A |
A |
A |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
2,435.3 |
1,980.0 |
1,977.9 |
1,508.0 |
1,021.2 |
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 | | 0.0 |
12,376 |
15,077 |
17,802 |
17,878 |
19,375 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
5,997 |
7,731 |
9,434 |
9,666 |
10,605 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
3,632 |
5,006 |
6,628 |
6,667 |
8,160 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
3,611.0 |
4,967.0 |
6,582.0 |
6,662.0 |
8,222.0 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
2,776.0 |
3,873.0 |
5,135.0 |
5,199.0 |
6,414.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
3,611 |
4,967 |
6,582 |
6,662 |
8,222 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
7,305 |
7,390 |
6,733 |
6,316 |
5,789 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
18,133 |
14,006 |
13,141 |
11,340 |
10,754 |
2,254 |
2,254 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
676 |
92.0 |
16.0 |
44.2 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
21,948 |
20,798 |
17,692 |
14,095 |
13,862 |
2,254 |
2,254 |
|
|
| Net Debt | | 0.0 |
-6,457 |
-1,633 |
-1,682 |
-4,257 |
-6,723 |
-2,254 |
-2,254 |
|
|
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 | | 0.0 |
12,376 |
15,077 |
17,802 |
17,878 |
19,375 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
21.8% |
18.1% |
0.4% |
8.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
11 |
13 |
15 |
15 |
16 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
18.2% |
15.4% |
0.0% |
6.7% |
-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 |
21,948 |
20,798 |
17,692 |
14,095 |
13,862 |
2,254 |
2,254 |
|
| Balance sheet change% | | 0.0% |
0.0% |
-5.2% |
-14.9% |
-20.3% |
-1.7% |
-83.7% |
0.0% |
|
| Added value | | 0.0 |
5,997.0 |
7,731.0 |
9,434.0 |
9,473.0 |
10,604.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
12,540 |
-4,540 |
-5,363 |
-5,316 |
-4,872 |
-5,789 |
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 |
|
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 (%) | | 0.0% |
29.3% |
33.2% |
37.2% |
37.3% |
42.1% |
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 % | | 0.0% |
16.5% |
23.4% |
34.4% |
42.1% |
58.8% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
17.9% |
26.9% |
42.2% |
50.5% |
70.8% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
15.3% |
24.1% |
37.8% |
42.5% |
58.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
82.6% |
67.3% |
74.3% |
80.5% |
77.6% |
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, % | | 0.0% |
-107.7% |
-21.1% |
-17.8% |
-44.0% |
-63.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
4.8% |
0.7% |
0.1% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
11.5% |
12.2% |
59.3% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
4.0 |
1.6 |
2.1 |
2.8 |
2.8 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
4.2 |
1.7 |
2.1 |
2.9 |
2.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
6,457.0 |
2,309.0 |
1,774.0 |
4,273.0 |
6,767.2 |
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 | | 0.0 |
5,367.0 |
3,201.0 |
3,807.0 |
3,867.0 |
5,309.4 |
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 |
545 |
595 |
629 |
632 |
663 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
545 |
595 |
629 |
644 |
663 |
0 |
0 |
|
| EBIT / employee | | 0 |
330 |
385 |
442 |
444 |
510 |
0 |
0 |
|
| Net earnings / employee | | 0 |
252 |
298 |
342 |
347 |
401 |
0 |
0 |
|
|