|
1000.0
| Bankruptcy risk for industry | | 0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
|
| Bankruptcy risk | | 4.7% |
3.3% |
1.7% |
2.1% |
5.3% |
5.3% |
14.3% |
14.3% |
|
| Credit score (0-100) | | 47 |
56 |
73 |
66 |
41 |
41 |
15 |
15 |
|
| Credit rating | | BBB |
BBB |
A |
A |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
6.0 |
0.3 |
0.0 |
0.0 |
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 | | 9,073 |
9,769 |
10,444 |
8,842 |
8,750 |
9,957 |
0.0 |
0.0 |
|
| EBITDA | | 2,410 |
2,957 |
3,259 |
2,269 |
2,398 |
3,180 |
0.0 |
0.0 |
|
| EBIT | | 2,410 |
2,957 |
3,259 |
2,269 |
2,398 |
3,180 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 2,423.8 |
2,965.9 |
3,266.1 |
2,276.0 |
2,398.7 |
3,190.1 |
0.0 |
0.0 |
|
| Net earnings | | 2,423.8 |
2,965.9 |
3,266.1 |
2,276.0 |
2,398.7 |
3,190.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 2,424 |
2,966 |
3,266 |
2,276 |
2,399 |
3,190 |
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 | | 349 |
1,080 |
2,229 |
1,302 |
343 |
398 |
398 |
398 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,434 |
2,258 |
4,249 |
2,432 |
1,333 |
1,259 |
398 |
398 |
|
|
| Net Debt | | -909 |
-1,097 |
-1,346 |
-1,403 |
-770 |
-498 |
-398 |
-398 |
|
|
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 | | 9,073 |
9,769 |
10,444 |
8,842 |
8,750 |
9,957 |
0.0 |
0.0 |
|
| Gross profit growth | | -10.0% |
7.7% |
6.9% |
-15.3% |
-1.0% |
13.8% |
-100.0% |
0.0% |
|
| Employees | | 13 |
13 |
14 |
14 |
13 |
13 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
7.7% |
0.0% |
-7.1% |
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) | | 1,434 |
2,258 |
4,249 |
2,432 |
1,333 |
1,259 |
398 |
398 |
|
| Balance sheet change% | | -31.3% |
57.5% |
88.2% |
-42.8% |
-45.2% |
-5.6% |
-68.4% |
0.0% |
|
| Added value | | 2,410.3 |
2,956.7 |
3,258.6 |
2,269.2 |
2,397.5 |
3,179.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
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 (%) | | 26.6% |
30.3% |
31.2% |
25.7% |
27.4% |
31.9% |
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 % | | 138.0% |
161.0% |
100.7% |
68.5% |
128.0% |
246.2% |
0.0% |
0.0% |
|
| ROI % | | 376.6% |
359.5% |
185.4% |
129.7% |
292.9% |
861.5% |
0.0% |
0.0% |
|
| ROE % | | 375.5% |
415.2% |
197.4% |
128.9% |
291.6% |
861.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 24.3% |
47.8% |
52.5% |
53.6% |
25.7% |
31.6% |
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, % | | -37.7% |
-37.1% |
-41.3% |
-61.8% |
-32.1% |
-15.7% |
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 | | 1.2 |
2.2 |
2.0 |
2.0 |
1.2 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
2.2 |
2.0 |
2.0 |
1.2 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 908.5 |
1,097.1 |
1,345.7 |
1,402.6 |
769.5 |
498.0 |
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 | | 319.0 |
1,187.0 |
2,111.5 |
1,185.4 |
225.4 |
281.2 |
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 | | 185 |
227 |
233 |
162 |
184 |
245 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 185 |
227 |
233 |
162 |
184 |
245 |
0 |
0 |
|
| EBIT / employee | | 185 |
227 |
233 |
162 |
184 |
245 |
0 |
0 |
|
| Net earnings / employee | | 186 |
228 |
233 |
163 |
185 |
245 |
0 |
0 |
|
|