| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.7% |
8.7% |
|
| Bankruptcy risk | | 23.8% |
8.7% |
5.6% |
15.4% |
25.1% |
7.0% |
18.3% |
18.0% |
|
| Credit score (0-100) | | 4 |
30 |
41 |
12 |
2 |
28 |
1 |
2 |
|
| Credit rating | | C |
B |
BB |
B |
C |
BB |
B |
B |
|
| 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 | | -7.3 |
29.0 |
358 |
200 |
79.9 |
220 |
0.0 |
0.0 |
|
| EBITDA | | -7.3 |
29.0 |
308 |
90.3 |
-40.1 |
108 |
0.0 |
0.0 |
|
| EBIT | | -7.3 |
29.0 |
308 |
90.3 |
-40.1 |
108 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -7.7 |
28.8 |
308.1 |
87.9 |
-42.6 |
108.0 |
0.0 |
0.0 |
|
| Net earnings | | -7.2 |
20.6 |
237.1 |
66.5 |
-35.7 |
80.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -7.7 |
28.8 |
308 |
87.9 |
-42.6 |
108 |
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 | | 209 |
230 |
467 |
533 |
498 |
578 |
328 |
328 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 240 |
270 |
687 |
679 |
678 |
788 |
328 |
328 |
|
|
| Net Debt | | -222 |
-154 |
-562 |
-679 |
-659 |
-722 |
-328 |
-328 |
|
|
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 | | -7.3 |
29.0 |
358 |
200 |
79.9 |
220 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
1,135.5% |
-44.1% |
-60.1% |
175.3% |
-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) | | 240 |
270 |
687 |
679 |
678 |
788 |
328 |
328 |
|
| Balance sheet change% | | -4.7% |
12.8% |
153.9% |
-1.2% |
-0.1% |
16.2% |
-58.4% |
0.0% |
|
| Added value | | -7.3 |
29.0 |
308.2 |
90.3 |
-40.1 |
108.0 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | 100.0% |
100.0% |
86.0% |
45.1% |
-50.1% |
49.1% |
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 % | | -3.0% |
11.4% |
64.4% |
13.2% |
-5.9% |
14.8% |
0.0% |
0.0% |
|
| ROI % | | -3.4% |
13.2% |
88.5% |
18.1% |
-7.8% |
20.2% |
0.0% |
0.0% |
|
| ROE % | | -3.4% |
9.4% |
68.1% |
13.3% |
-6.9% |
14.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 87.3% |
85.0% |
68.0% |
78.6% |
73.4% |
73.3% |
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, % | | 3,040.8% |
-531.3% |
-182.2% |
-751.6% |
1,645.2% |
-668.0% |
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 | | 209.2 |
229.8 |
466.9 |
533.4 |
497.7 |
578.1 |
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 |
29 |
308 |
90 |
-40 |
108 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
29 |
308 |
90 |
-40 |
108 |
0 |
0 |
|
| EBIT / employee | | 0 |
29 |
308 |
90 |
-40 |
108 |
0 |
0 |
|
| Net earnings / employee | | 0 |
21 |
237 |
66 |
-36 |
80 |
0 |
0 |
|