| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 7.6% |
20.3% |
22.6% |
6.7% |
8.0% |
7.2% |
21.0% |
20.8% |
|
| Credit score (0-100) | | 33 |
6 |
4 |
34 |
30 |
33 |
1 |
1 |
|
| Credit rating | | B |
C |
C |
BB |
B |
BB |
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 | | 18.9 |
-29.2 |
-2.7 |
77.6 |
78.2 |
24.4 |
0.0 |
0.0 |
|
| EBITDA | | 18.9 |
-29.2 |
-2.7 |
77.6 |
43.2 |
1.9 |
0.0 |
0.0 |
|
| EBIT | | 18.9 |
-29.2 |
-2.7 |
77.6 |
43.2 |
1.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 14.8 |
-33.4 |
-7.2 |
76.5 |
37.0 |
-6.3 |
0.0 |
0.0 |
|
| Net earnings | | 10.4 |
-25.6 |
-5.6 |
59.6 |
28.9 |
-5.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 14.8 |
-33.4 |
-7.2 |
76.5 |
37.0 |
-6.3 |
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 | | 126 |
101 |
95.3 |
155 |
184 |
178 |
53.0 |
53.0 |
|
| Interest-bearing liabilities | | 31.2 |
0.0 |
0.0 |
547 |
790 |
821 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 212 |
111 |
106 |
853 |
1,028 |
1,032 |
53.0 |
53.0 |
|
|
| Net Debt | | 17.4 |
-2.5 |
-13.6 |
386 |
781 |
719 |
-53.0 |
-53.0 |
|
|
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 | | 18.9 |
-29.2 |
-2.7 |
77.6 |
78.2 |
24.4 |
0.0 |
0.0 |
|
| Gross profit growth | | 505.5% |
0.0% |
90.7% |
0.0% |
0.9% |
-68.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
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) | | 212 |
111 |
106 |
853 |
1,028 |
1,032 |
53 |
53 |
|
| Balance sheet change% | | 35.8% |
-47.7% |
-4.8% |
708.7% |
20.5% |
0.4% |
-94.9% |
0.0% |
|
| Added value | | 18.9 |
-29.2 |
-2.7 |
77.6 |
43.2 |
1.9 |
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 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
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% |
100.0% |
100.0% |
55.3% |
7.9% |
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 % | | 10.9% |
-17.5% |
-1.9% |
16.2% |
4.6% |
0.2% |
0.0% |
0.0% |
|
| ROI % | | 13.3% |
-21.8% |
-2.1% |
19.5% |
5.2% |
0.2% |
0.0% |
0.0% |
|
| ROE % | | 8.6% |
-22.5% |
-5.7% |
47.7% |
17.0% |
-3.2% |
0.0% |
0.0% |
|
| Equity ratio % | | 65.6% |
91.0% |
90.3% |
18.2% |
17.9% |
17.2% |
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, % | | 92.2% |
8.4% |
501.1% |
497.4% |
1,807.4% |
37,256.4% |
0.0% |
0.0% |
|
| Gearing % | | 24.7% |
0.0% |
0.0% |
353.0% |
429.7% |
461.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 18.1% |
33.7% |
0.0% |
0.4% |
0.9% |
1.0% |
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 | | 126.5 |
100.9 |
95.3 |
171.8 |
192.0 |
178.0 |
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 |
0 |
43 |
2 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
43 |
2 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
43 |
2 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
29 |
-6 |
0 |
0 |
|