Source document
Loading document…
KPIs
| Revenue — GREEN | DKK 7.74B | +0.0% YoY |
|---|---|---|
| Gross margin — GREEN | 43.8% | |
| Net income — GREEN | DKK 707.0M | |
| Net margin — GREEN | 9.1% | |
| Operating margin — GREEN | 13.3% |
Red flags1 orange
Liquidity1
ORANGE
Current ratio 0.66
current_ratio_lowCurrent assets are below current liabilities — short-term liquidity pressure.
Section
Income Statement
| Metric | Value | Flag |
|---|---|---|
| Revenue | DKK 7.74B | GREEN |
| Gross Margin | 43.8% | GREEN |
| Operating Margin | 13.3% | GREEN |
| Net Margin | 9.1% | GREEN |
| Gross Profit | DKK 3.39B | GREEN |
| Operating Income | DKK 1.03B | GREEN |
| Net Income | DKK 707.0M | GREEN |
| Income Tax Expense | DKK 200.0M | GREEN |
| Pre-tax Income | DKK 907.0M | GREEN |
| EPS Diluted | €14.50 | GREEN |
| Interest Expense | DKK 125.0M | GREEN |
| Cost Of Revenue | DKK 4.35B | GREEN |
| Selling General & Admin Exp | DKK 448.0M | GREEN |
| Interest and Investment Income | DKK 6.0M | GREEN |
| Basic EPS | DKK 14.5 | GREEN |
Balance Sheet
| Metric | Value | Flag |
|---|---|---|
| Total Assets | DKK 19.26B | GREEN |
| Current Assets | DKK 4.22B | GREEN |
| Current Liabilities | DKK 6.39B | GREEN |
| Total Liabilities | DKK 13.05B | GREEN |
| Total Equity | DKK 6.21B | GREEN |
| Retained Earnings | DKK 4.63B | GREEN |
| Cash & Equivalents | DKK 54.0M | GREEN |
| Trade Receivables | DKK 2.46B | GREEN |
| Inventory | DKK 1.51B | GREEN |
| Prepaid Expenses | DKK 195.0M | GREEN |
| Gross Property, Plant & Equipment | DKK 5.24B | GREEN |
| Goodwill | DKK 5.22B | GREEN |
| Total Intangibles | DKK 4.48B | GREEN |
| Common Stock | DKK 99.0M | GREEN |
| Comprehensive Income and Other | DKK 1.48B | GREEN |
Cash Flow
| Metric | Value | Flag |
|---|---|---|
| Operating Cash Flow | DKK 908.0M | GREEN |
| Capital Expenditures | DKK 356.0M | GREEN |
| Investing Cash Flow | -DKK 409.0M | GREEN |
| Free Cash Flow | DKK 552.0M | GREEN |
| Financing Cash Flow | -DKK 547.0M | GREEN |
| Sale of Property, Plant, and Equipment | DKK 11.0M | GREEN |
| Long Term Debt Issued | DKK 913.0M | GREEN |
| Long Term Debt Repaid | DKK 56.0M | GREEN |
| Repurchase of Common Stock | DKK 544.0M | GREEN |
| Common Dividends Paid | DKK 777.0M | GREEN |
| Foreign Exchange Rate Effect | DKK 20.0M | GREEN |