| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
1.9% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
4.4% |
2.5% |
12.0% |
22.6% |
20.7% |
20.7% |
|
| Credit score (0-100) | | 0 |
0 |
47 |
61 |
19 |
3 |
1 |
1 |
|
| Credit rating | | N/A |
N/A |
BB |
BBB |
B |
C |
C |
C |
|
| 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 | | 0.0 |
0.0 |
-6.8 |
-8.8 |
-14.9 |
-16.1 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-6.8 |
-8.8 |
-14.9 |
-16.1 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-6.8 |
-8.8 |
-14.9 |
-16.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
-2.4 |
313.5 |
792.2 |
-10.0 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
-2.4 |
313.5 |
792.2 |
-10.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-2.4 |
313 |
792 |
-10.0 |
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 | | 0.0 |
0.0 |
498 |
811 |
678 |
168 |
128 |
128 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.6 |
9.6 |
0.6 |
0.6 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
504 |
827 |
688 |
180 |
128 |
128 |
|
|
| Net Debt | | 0.0 |
0.0 |
0.6 |
9.4 |
0.6 |
0.6 |
-128 |
-128 |
|
|
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 | | 0.0 |
0.0 |
-6.8 |
-8.8 |
-14.9 |
-16.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
-29.3% |
-69.2% |
-8.3% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 0 |
0 |
504 |
827 |
688 |
180 |
128 |
128 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
63.9% |
-16.8% |
-73.9% |
-28.5% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-6.8 |
-8.8 |
-14.9 |
-16.1 |
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 |
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 | | 0.0 |
0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 0.0% |
0.0% |
-0.5% |
47.1% |
104.6% |
-2.3% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
-0.5% |
47.5% |
105.7% |
-2.3% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
-0.5% |
47.9% |
106.4% |
-2.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
98.7% |
98.1% |
98.5% |
93.7% |
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, % | | 0.0% |
0.0% |
-8.1% |
-107.0% |
-3.9% |
-3.7% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.1% |
1.2% |
0.1% |
0.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
1.3% |
12.8% |
2.7% |
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 | | 0.0 |
0.0 |
-6.8 |
-15.7 |
678.2 |
168.3 |
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 |
-7 |
-9 |
-15 |
-16 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-7 |
-9 |
-15 |
-16 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-7 |
-9 |
-15 |
-16 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-2 |
313 |
792 |
-10 |
0 |
0 |
|