 | Bankruptcy risk for industry | | 2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
2.0% |
|
 | Bankruptcy risk | | 9.6% |
9.9% |
8.0% |
4.1% |
4.2% |
8.1% |
15.6% |
15.3% |
|
 | Credit score (0-100) | | 27 |
26 |
30 |
48 |
48 |
29 |
12 |
13 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BBB |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 0.5 |
0.5 |
0.7 |
423 |
399 |
315 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.2 |
0.0 |
48.2 |
25.3 |
0.7 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.2 |
0.0 |
48.2 |
25.3 |
0.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.2 |
0.0 |
39.5 |
19.7 |
-0.3 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.1 |
0.0 |
30.7 |
15.4 |
-0.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.2 |
0.0 |
39.5 |
19.7 |
-0.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.7 |
0.7 |
0.6 |
523 |
424 |
306 |
181 |
181 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1.0 |
0.9 |
0.8 |
671 |
562 |
374 |
181 |
181 |
|
|
 | Net Debt | | -0.9 |
-0.8 |
-0.7 |
-614 |
-501 |
-331 |
-181 |
-181 |
|
|
See the entire balance sheet |
|
 | 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 | | 0.5 |
0.5 |
0.7 |
423 |
399 |
315 |
0.0 |
0.0 |
|
 | Gross profit growth | | -10.0% |
5.4% |
18.4% |
64,970.0% |
-5.6% |
-21.2% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 1 |
1 |
1 |
671 |
562 |
374 |
181 |
181 |
|
 | Balance sheet change% | | 0.8% |
-9.1% |
-3.2% |
78,838.8% |
-16.3% |
-33.3% |
-51.7% |
0.0% |
|
 | Added value | | 0.0 |
0.2 |
0.0 |
48.2 |
25.3 |
0.7 |
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 |
|
 | 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 (%) | | 3.3% |
32.1% |
7.1% |
11.4% |
6.3% |
0.2% |
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 % | | 1.8% |
19.1% |
5.3% |
14.3% |
4.1% |
0.2% |
0.0% |
0.0% |
|
 | ROI % | | 2.6% |
26.1% |
7.1% |
18.4% |
5.3% |
0.2% |
0.0% |
0.0% |
|
 | ROE % | | 1.2% |
20.0% |
4.6% |
11.7% |
3.2% |
-0.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 68.3% |
78.2% |
71.2% |
77.9% |
75.5% |
81.7% |
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, % | | -5,041.2% |
-444.3% |
-1,441.3% |
-1,274.9% |
-1,982.8% |
-45,973.9% |
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% |
|
 | 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 | | 0.7 |
0.7 |
0.6 |
523.0 |
423.9 |
305.9 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
0 |
48 |
25 |
1 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
48 |
25 |
1 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
48 |
25 |
1 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
31 |
15 |
-0 |
0 |
0 |
|