|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.7% |
3.5% |
2.6% |
2.5% |
1.7% |
1.6% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 61 |
53 |
59 |
62 |
72 |
75 |
29 |
29 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
9.6 |
20.1 |
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 | | 1,715 |
839 |
755 |
2,099 |
1,593 |
2,878 |
0.0 |
0.0 |
|
 | EBITDA | | 1,715 |
839 |
755 |
2,099 |
1,593 |
2,878 |
0.0 |
0.0 |
|
 | EBIT | | 1,622 |
628 |
543 |
1,893 |
1,394 |
2,673 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 1,612.6 |
610.3 |
608.2 |
1,677.4 |
1,456.7 |
3,008.9 |
0.0 |
0.0 |
|
 | Net earnings | | 1,250.5 |
467.2 |
472.4 |
1,296.1 |
1,120.5 |
2,291.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 1,613 |
610 |
608 |
1,677 |
1,457 |
3,009 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,627 |
1,454 |
1,243 |
1,037 |
888 |
727 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,415 |
2,882 |
3,354 |
4,650 |
5,686 |
7,888 |
7,663 |
7,663 |
|
 | Interest-bearing liabilities | | 835 |
823 |
810 |
41.6 |
27.9 |
13.6 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,616 |
4,871 |
5,235 |
5,248 |
7,172 |
10,567 |
7,663 |
7,663 |
|
|
 | Net Debt | | -724 |
-2,002 |
-2,510 |
-3,617 |
-3,915 |
-5,498 |
-7,663 |
-7,663 |
|
|
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 | | 1,715 |
839 |
755 |
2,099 |
1,593 |
2,878 |
0.0 |
0.0 |
|
 | Gross profit growth | | 130.2% |
-51.1% |
-10.0% |
178.1% |
-24.1% |
80.7% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,616 |
4,871 |
5,235 |
5,248 |
7,172 |
10,567 |
7,663 |
7,663 |
|
 | Balance sheet change% | | 63.6% |
5.5% |
7.5% |
0.2% |
36.7% |
47.3% |
-27.5% |
0.0% |
|
 | Added value | | 1,715.4 |
839.0 |
754.7 |
2,099.0 |
1,599.2 |
2,878.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 908 |
-383 |
-424 |
-411 |
-349 |
-367 |
-727 |
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 (%) | | 94.6% |
74.8% |
71.9% |
90.2% |
87.5% |
92.8% |
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 % | | 43.6% |
13.2% |
12.8% |
36.6% |
23.6% |
33.9% |
0.0% |
0.0% |
|
 | ROI % | | 61.3% |
17.8% |
16.2% |
42.9% |
28.0% |
44.1% |
0.0% |
0.0% |
|
 | ROE % | | 69.9% |
17.6% |
15.1% |
32.4% |
21.7% |
33.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 68.7% |
74.7% |
78.5% |
88.6% |
79.3% |
74.6% |
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, % | | -42.2% |
-238.6% |
-332.5% |
-172.3% |
-245.8% |
-191.0% |
0.0% |
0.0% |
|
 | Gearing % | | 34.6% |
28.5% |
24.1% |
0.9% |
0.5% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.1% |
2.1% |
4.5% |
56.8% |
31.0% |
9.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.2 |
3.0 |
3.8 |
8.1 |
4.4 |
3.7 |
0.0 |
0.0 |
|
 | Current Ratio | | 2.2 |
3.1 |
3.9 |
8.2 |
4.4 |
3.7 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,558.4 |
2,824.6 |
3,319.5 |
3,659.0 |
3,942.8 |
5,511.3 |
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 | | 1,656.1 |
2,298.5 |
1,705.5 |
2,639.6 |
2,740.7 |
3,256.3 |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|