| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.2% |
7.2% |
|
| Bankruptcy risk | | 13.0% |
8.3% |
2.1% |
7.7% |
8.7% |
18.0% |
20.7% |
20.7% |
|
| Credit score (0-100) | | 19 |
31 |
67 |
30 |
28 |
6 |
1 |
1 |
|
| Credit rating | | B |
B |
BBB |
B |
B |
B |
C |
C |
|
| Credit limit (kDKK) | | -0.0 |
0.0 |
0.2 |
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 | | 223 |
1,653 |
3,930 |
1,201 |
656 |
-11.3 |
0.0 |
0.0 |
|
| EBITDA | | -1,193 |
-460 |
742 |
-414 |
300 |
-195 |
0.0 |
0.0 |
|
| EBIT | | -1,193 |
-460 |
742 |
-414 |
300 |
-195 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,208.2 |
-461.5 |
738.7 |
-427.1 |
294.9 |
-214.2 |
0.0 |
0.0 |
|
| Net earnings | | -1,208.2 |
-461.5 |
915.6 |
-604.0 |
294.9 |
-169.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,208 |
-461 |
739 |
-427 |
295 |
-214 |
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 | | 239 |
177 |
1,093 |
489 |
346 |
177 |
127 |
127 |
|
| Interest-bearing liabilities | | 0.0 |
300 |
0.0 |
0.0 |
500 |
520 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 400 |
941 |
2,425 |
1,849 |
868 |
733 |
127 |
127 |
|
|
| Net Debt | | -156 |
-19.8 |
-894 |
-579 |
-332 |
-131 |
-127 |
-127 |
|
|
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 | | 223 |
1,653 |
3,930 |
1,201 |
656 |
-11.3 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
640.7% |
137.8% |
-69.4% |
-45.4% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
3 |
4 |
4 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
33.3% |
0.0% |
-75.0% |
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) | | 400 |
941 |
2,425 |
1,849 |
868 |
733 |
127 |
127 |
|
| Balance sheet change% | | -22.0% |
135.3% |
157.8% |
-23.8% |
-53.1% |
-15.5% |
-82.8% |
0.0% |
|
| Added value | | -1,193.0 |
-459.7 |
742.5 |
-414.0 |
300.2 |
-194.8 |
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 | | -2.0 |
-3.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | -534.7% |
-27.8% |
18.9% |
-34.5% |
45.7% |
1,723.0% |
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 % | | -128.5% |
-68.6% |
44.1% |
-19.4% |
22.1% |
-24.2% |
0.0% |
0.0% |
|
| ROI % | | -420.9% |
-124.4% |
88.8% |
-49.9% |
45.0% |
-25.1% |
0.0% |
0.0% |
|
| ROE % | | -321.7% |
-222.0% |
144.2% |
-76.4% |
70.7% |
-64.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 59.6% |
18.8% |
45.1% |
26.4% |
39.8% |
24.1% |
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, % | | 13.1% |
4.3% |
-120.4% |
139.9% |
-110.5% |
67.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
169.4% |
0.0% |
0.0% |
144.7% |
294.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 9.3% |
1.2% |
2.5% |
0.0% |
2.1% |
4.0% |
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 | | 238.6 |
200.6 |
1,134.2 |
488.7 |
345.6 |
176.5 |
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 |
-153 |
186 |
-103 |
300 |
-195 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-153 |
186 |
-103 |
300 |
-195 |
0 |
0 |
|
| EBIT / employee | | 0 |
-153 |
186 |
-103 |
300 |
-195 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-154 |
229 |
-151 |
295 |
-169 |
0 |
0 |
|