|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.5% |
0.5% |
|
| Bankruptcy risk | | 8.4% |
9.0% |
5.5% |
4.6% |
4.5% |
5.7% |
7.4% |
7.4% |
|
| Credit score (0-100) | | 30 |
29 |
41 |
45 |
46 |
39 |
33 |
33 |
|
| Credit rating | | BB |
BB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -190 |
-255 |
-259 |
-238 |
-210 |
-179 |
0.0 |
0.0 |
|
| EBITDA | | -1,367 |
-1,620 |
-1,664 |
-1,589 |
-1,596 |
-1,590 |
0.0 |
0.0 |
|
| EBIT | | -1,739 |
-1,996 |
-2,024 |
-2,105 |
-2,117 |
-2,141 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 42.0 |
60.5 |
235.9 |
472.3 |
484.4 |
-130.2 |
0.0 |
0.0 |
|
| Net earnings | | 8.5 |
25.4 |
164.6 |
369.1 |
378.3 |
-99.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 42.0 |
60.5 |
236 |
472 |
484 |
-130 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,662 |
858 |
712 |
1,879 |
1,626 |
1,300 |
0.0 |
0.0 |
|
| Shareholders equity total | | -290 |
-264 |
-99.6 |
439 |
703 |
486 |
284 |
284 |
|
| Interest-bearing liabilities | | 806 |
36.3 |
0.0 |
162 |
0.0 |
0.0 |
1,002 |
1,002 |
|
| Balance sheet total (assets) | | 5,776 |
5,163 |
6,282 |
6,431 |
7,195 |
7,307 |
1,286 |
1,286 |
|
|
| Net Debt | | 806 |
-268 |
-1,424 |
-2,836 |
-3,657 |
-4,220 |
1,002 |
1,002 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | -190 |
-255 |
-259 |
-238 |
-210 |
-179 |
0.0 |
0.0 |
|
| Gross profit growth | | 23.7% |
-34.0% |
-1.6% |
8.0% |
11.8% |
14.6% |
0.0% |
0.0% |
|
| Employees | | 0 |
2 |
2 |
2 |
2 |
2 |
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) | | 5,776 |
5,163 |
6,282 |
6,431 |
7,195 |
7,307 |
1,286 |
1,286 |
|
| Balance sheet change% | | -11.0% |
-10.6% |
21.7% |
2.4% |
11.9% |
1.6% |
-82.4% |
0.0% |
|
| Added value | | -1,739.2 |
-1,996.1 |
-2,024.3 |
-2,105.0 |
-2,117.3 |
-2,141.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -56 |
-1,308 |
-636 |
523 |
-903 |
-1,005 |
-1,300 |
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 |
|
1000.0
| 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 (%) | | 915.6% |
784.3% |
783.0% |
884.8% |
1,009.0% |
1,194.4% |
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 % | | 4.2% |
4.3% |
6.7% |
10.4% |
10.2% |
0.9% |
0.0% |
0.0% |
|
| ROI % | | 11.9% |
25.7% |
56.9% |
87.9% |
81.0% |
7.7% |
0.0% |
0.0% |
|
| ROE % | | 0.1% |
0.5% |
2.9% |
11.0% |
66.2% |
-16.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -4.8% |
-4.9% |
-1.6% |
6.8% |
9.8% |
6.6% |
22.1% |
22.1% |
|
| 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, % | | -59.0% |
16.5% |
85.6% |
178.4% |
229.2% |
265.4% |
0.0% |
0.0% |
|
| Gearing % | | -278.5% |
-13.7% |
0.0% |
36.8% |
0.0% |
0.0% |
352.9% |
352.9% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 12.1% |
44.0% |
893.7% |
240.4% |
262.4% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.4 |
0.5 |
0.7 |
0.5 |
0.7 |
0.7 |
0.0 |
0.0 |
|
| Current Ratio | | 0.4 |
0.5 |
0.7 |
0.5 |
0.7 |
0.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
303.8 |
1,424.3 |
2,997.2 |
3,657.2 |
4,220.5 |
0.0 |
0.0 |
|
1000.0
| 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 | | -3,423.6 |
-2,332.0 |
-1,733.8 |
-2,839.9 |
-2,076.3 |
-1,870.2 |
-500.9 |
-500.9 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
-998 |
-1,012 |
-1,052 |
-1,059 |
-1,071 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-810 |
-832 |
-795 |
-798 |
-795 |
0 |
0 |
|
| EBIT / employee | | 0 |
-998 |
-1,012 |
-1,052 |
-1,059 |
-1,071 |
0 |
0 |
|
| Net earnings / employee | | 0 |
13 |
82 |
185 |
189 |
-50 |
0 |
0 |
|
|