|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 0.6% |
0.6% |
0.7% |
0.8% |
0.6% |
0.7% |
8.2% |
8.2% |
|
 | Credit score (0-100) | | 98 |
97 |
95 |
90 |
97 |
94 |
30 |
30 |
|
 | Credit rating | | AA |
AA |
AA |
AA |
AA |
AA |
BB |
BB |
|
 | Credit limit (kDKK) | | 3,526.4 |
2,375.5 |
2,428.3 |
3,199.8 |
4,255.5 |
4,239.3 |
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 | | 595 |
273 |
330 |
398 |
422 |
6,142 |
0.0 |
0.0 |
|
 | EBITDA | | 595 |
273 |
330 |
398 |
422 |
6,142 |
0.0 |
0.0 |
|
 | EBIT | | 412 |
15.0 |
47.0 |
115 |
139 |
6,000 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 7,463.0 |
1,326.0 |
1,024.0 |
13,834.0 |
3,050.0 |
4,270.5 |
0.0 |
0.0 |
|
 | Net earnings | | 7,313.0 |
1,296.0 |
1,015.0 |
13,811.0 |
3,021.0 |
3,011.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 7,463 |
1,326 |
1,024 |
13,834 |
3,050 |
4,271 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,733 |
2,976 |
2,693 |
2,408 |
2,125 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 34,478 |
24,514 |
25,428 |
38,792 |
43,838 |
40,147 |
12,613 |
12,613 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 34,645 |
24,668 |
25,613 |
38,932 |
44,010 |
41,340 |
12,613 |
12,613 |
|
|
 | Net Debt | | -2,730 |
-796 |
-1,374 |
-697 |
-761 |
-3,180 |
-12,613 |
-12,613 |
|
|
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 | | 595 |
273 |
330 |
398 |
422 |
6,142 |
0.0 |
0.0 |
|
 | Gross profit growth | | 26.1% |
-54.1% |
20.9% |
20.6% |
6.0% |
1,355.3% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
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) | | 34,645 |
24,668 |
25,613 |
38,932 |
44,010 |
41,340 |
12,613 |
12,613 |
|
 | Balance sheet change% | | 25.9% |
-28.8% |
3.8% |
52.0% |
13.0% |
-6.1% |
-69.5% |
0.0% |
|
 | Added value | | 595.0 |
273.0 |
330.0 |
398.0 |
422.0 |
6,141.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -366 |
-15 |
-566 |
-568 |
-566 |
-2,267 |
0 |
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 (%) | | 69.2% |
5.5% |
14.2% |
28.9% |
32.9% |
97.7% |
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 % | | 24.0% |
4.5% |
4.1% |
42.9% |
7.4% |
11.3% |
0.0% |
0.0% |
|
 | ROI % | | 24.2% |
4.5% |
4.1% |
43.1% |
7.4% |
10.2% |
0.0% |
0.0% |
|
 | ROE % | | 23.7% |
4.4% |
4.1% |
43.0% |
7.3% |
7.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.5% |
99.4% |
99.3% |
99.6% |
99.6% |
97.1% |
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, % | | -458.8% |
-291.6% |
-416.4% |
-175.1% |
-180.3% |
-51.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 76.7 |
10.3 |
7.9 |
5.9 |
9.2 |
180.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 76.7 |
10.3 |
7.9 |
5.9 |
9.2 |
180.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2,730.0 |
796.0 |
1,374.0 |
697.0 |
761.0 |
3,179.8 |
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 | | 12,110.0 |
1,013.0 |
1,282.0 |
655.0 |
1,078.0 |
3,984.0 |
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 | | 298 |
137 |
165 |
199 |
211 |
3,071 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 298 |
137 |
165 |
199 |
211 |
3,071 |
0 |
0 |
|
 | EBIT / employee | | 206 |
8 |
24 |
58 |
70 |
3,000 |
0 |
0 |
|
 | Net earnings / employee | | 3,657 |
648 |
507 |
6,906 |
1,511 |
1,506 |
0 |
0 |
|
|