|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 4.2% |
2.2% |
2.0% |
1.5% |
1.4% |
2.1% |
6.7% |
6.6% |
|
| Credit score (0-100) | | 50 |
67 |
68 |
74 |
77 |
62 |
11 |
12 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.2 |
4.4 |
9.5 |
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 | | 234 |
579 |
682 |
908 |
1,036 |
1,154 |
0.0 |
0.0 |
|
| EBITDA | | 135 |
311 |
432 |
439 |
547 |
673 |
0.0 |
0.0 |
|
| EBIT | | 101 |
295 |
416 |
406 |
319 |
592 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 89.0 |
281.0 |
398.0 |
376.7 |
282.0 |
508.0 |
0.0 |
0.0 |
|
| Net earnings | | 68.3 |
216.8 |
304.0 |
289.1 |
216.1 |
389.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 89.0 |
281 |
398 |
377 |
282 |
508 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 77.4 |
61.3 |
45.3 |
115 |
82.5 |
2,425 |
0.0 |
0.0 |
|
| Shareholders equity total | | 301 |
517 |
711 |
888 |
990 |
1,262 |
1,015 |
1,015 |
|
| Interest-bearing liabilities | | 107 |
85.8 |
344 |
477 |
585 |
1,714 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 669 |
1,073 |
1,886 |
1,887 |
2,140 |
3,728 |
1,015 |
1,015 |
|
|
| Net Debt | | 107 |
-13.9 |
-124 |
63.7 |
-86.5 |
1,709 |
-1,015 |
-1,015 |
|
|
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 | | 234 |
579 |
682 |
908 |
1,036 |
1,154 |
0.0 |
0.0 |
|
| Gross profit growth | | 49.6% |
147.3% |
17.8% |
33.0% |
14.1% |
11.4% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
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) | | 669 |
1,073 |
1,886 |
1,887 |
2,140 |
3,728 |
1,015 |
1,015 |
|
| Balance sheet change% | | 10.1% |
60.4% |
75.8% |
0.1% |
13.4% |
74.2% |
-72.8% |
0.0% |
|
| Added value | | 135.0 |
311.4 |
432.4 |
438.5 |
352.0 |
673.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 44 |
-32 |
-32 |
37 |
-261 |
2,261 |
-2,425 |
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 (%) | | 43.2% |
51.0% |
61.0% |
44.7% |
30.8% |
51.3% |
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 % | | 15.9% |
33.9% |
28.1% |
21.5% |
15.8% |
20.2% |
0.0% |
0.0% |
|
| ROI % | | 29.1% |
58.2% |
50.1% |
33.5% |
21.7% |
26.0% |
0.0% |
0.0% |
|
| ROE % | | 25.6% |
53.0% |
49.5% |
36.2% |
23.0% |
34.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 45.0% |
48.2% |
37.7% |
47.1% |
46.3% |
33.8% |
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, % | | 79.2% |
-4.5% |
-28.7% |
14.5% |
-15.8% |
254.0% |
0.0% |
0.0% |
|
| Gearing % | | 35.6% |
16.6% |
48.3% |
53.7% |
59.1% |
135.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 15.2% |
15.0% |
8.6% |
7.0% |
7.0% |
7.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.2 |
0.3 |
0.7 |
0.6 |
0.7 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.6 |
1.8 |
1.6 |
1.8 |
1.8 |
0.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
99.7 |
467.4 |
413.3 |
671.1 |
4.6 |
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 | | 223.7 |
459.7 |
667.1 |
774.0 |
907.5 |
-1,162.7 |
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 | | 135 |
311 |
432 |
439 |
352 |
673 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 135 |
311 |
432 |
439 |
547 |
673 |
0 |
0 |
|
| EBIT / employee | | 101 |
295 |
416 |
406 |
319 |
592 |
0 |
0 |
|
| Net earnings / employee | | 68 |
217 |
304 |
289 |
216 |
390 |
0 |
0 |
|
|