|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 0.7% |
0.0% |
0.0% |
0.0% |
1.3% |
1.1% |
6.0% |
5.6% |
|
| Credit score (0-100) | | 95 |
0 |
0 |
0 |
79 |
83 |
39 |
40 |
|
| Credit rating | | AA |
N/A |
N/A |
N/A |
A |
A |
BBB |
BBB |
|
| Credit limit (kDKK) | | 4,022.5 |
0.0 |
0.0 |
0.0 |
194.8 |
1,100.8 |
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 | | 19,157 |
0.0 |
0.0 |
0.0 |
4,656 |
3,068 |
0.0 |
0.0 |
|
| EBITDA | | 19,157 |
0.0 |
0.0 |
0.0 |
4,656 |
3,068 |
0.0 |
0.0 |
|
| EBIT | | 19,157 |
0.0 |
0.0 |
0.0 |
4,626 |
3,038 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 5,234.5 |
0.0 |
0.0 |
0.0 |
3,909.8 |
14,118.4 |
0.0 |
0.0 |
|
| Net earnings | | 817.4 |
0.0 |
0.0 |
0.0 |
2,838.5 |
13,346.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 5,234 |
0.0 |
0.0 |
0.0 |
3,910 |
14,118 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 30,748 |
0.0 |
0.0 |
0.0 |
11,733 |
23,075 |
14,875 |
14,875 |
|
| Interest-bearing liabilities | | 18,633 |
0.0 |
0.0 |
0.0 |
7,735 |
883 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 58,042 |
0.0 |
0.0 |
0.0 |
21,190 |
26,687 |
14,875 |
14,875 |
|
|
| Net Debt | | 15,472 |
0.0 |
0.0 |
0.0 |
6,197 |
-354 |
-14,785 |
-14,785 |
|
|
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 | | 19,157 |
0.0 |
0.0 |
0.0 |
4,656 |
3,068 |
0.0 |
0.0 |
|
| Gross profit growth | | -32.5% |
-100.0% |
0.0% |
0.0% |
0.0% |
-34.1% |
-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) | | 58,042 |
0 |
0 |
0 |
21,190 |
26,687 |
14,875 |
14,875 |
|
| Balance sheet change% | | 12.3% |
-100.0% |
0.0% |
0.0% |
0.0% |
25.9% |
-44.3% |
0.0% |
|
| Added value | | 19,156.8 |
0.0 |
0.0 |
0.0 |
4,626.0 |
3,068.1 |
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 |
90 |
-60 |
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 |
0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
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 (%) | | 100.0% |
0.0% |
0.0% |
0.0% |
99.4% |
99.0% |
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 % | | 10.6% |
0.0% |
0.0% |
0.0% |
19.8% |
59.7% |
0.0% |
0.0% |
|
| ROI % | | 12.1% |
0.0% |
0.0% |
0.0% |
21.6% |
65.8% |
0.0% |
0.0% |
|
| ROE % | | 2.7% |
0.0% |
0.0% |
0.0% |
24.2% |
76.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 53.0% |
0.0% |
0.0% |
0.0% |
91.0% |
86.5% |
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, % | | 80.8% |
0.0% |
0.0% |
0.0% |
133.1% |
-11.5% |
0.0% |
0.0% |
|
| Gearing % | | 60.6% |
0.0% |
0.0% |
0.0% |
65.9% |
3.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.3% |
0.0% |
0.0% |
0.0% |
7.6% |
4.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.0 |
0.0 |
0.0 |
0.0 |
9.6 |
3.6 |
0.0 |
0.0 |
|
| Current Ratio | | 2.0 |
0.0 |
0.0 |
0.0 |
9.6 |
3.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3,161.6 |
0.0 |
0.0 |
0.0 |
1,538.2 |
1,237.0 |
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 | | 26,420.2 |
0.0 |
0.0 |
0.0 |
16,205.1 |
9,419.9 |
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 |
|
|