|
1000.0
| Bankruptcy risk for industry | | 3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
|
| Bankruptcy risk | | 13.4% |
5.6% |
5.7% |
5.3% |
19.9% |
7.6% |
12.1% |
11.8% |
|
| Credit score (0-100) | | 18 |
41 |
39 |
42 |
5 |
32 |
20 |
20 |
|
| Credit rating | | BB |
BBB |
BBB |
BBB |
B |
BB |
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 | | -161 |
0.0 |
0.0 |
0.0 |
87,030 |
15,091 |
0.0 |
0.0 |
|
| EBITDA | | -161 |
0.0 |
0.0 |
0.0 |
87,030 |
15,091 |
0.0 |
0.0 |
|
| EBIT | | -161 |
0.0 |
0.0 |
0.0 |
87,030 |
15,091 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,836.9 |
-4,373.0 |
-11,345.0 |
47,301.0 |
85,361.9 |
15,160.2 |
0.0 |
0.0 |
|
| Net earnings | | -1,433.0 |
-4,373.0 |
-11,345.0 |
47,301.0 |
66,568.5 |
11,806.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,837 |
0.0 |
0.0 |
0.0 |
85,362 |
15,160 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 61,188 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 617 |
1,244 |
899 |
48,200 |
114,768 |
16,574 |
524 |
524 |
|
| Interest-bearing liabilities | | 56,026 |
0.0 |
0.0 |
0.0 |
205 |
8,879 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 65,349 |
218,316 |
638,271 |
648,831 |
136,284 |
29,379 |
524 |
524 |
|
|
| Net Debt | | 55,751 |
0.0 |
0.0 |
0.0 |
-778 |
-5,906 |
-524 |
-524 |
|
|
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 | | -161 |
0.0 |
0.0 |
0.0 |
87,030 |
15,091 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-82.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 65,349 |
218,316 |
638,271 |
648,831 |
136,284 |
29,379 |
524 |
524 |
|
| Balance sheet change% | | 0.0% |
234.1% |
192.4% |
1.7% |
-79.0% |
-78.4% |
-98.2% |
0.0% |
|
| Added value | | -161.0 |
0.0 |
0.0 |
0.0 |
87,030.0 |
15,091.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 61,188 |
-61,188 |
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 |
0.0 |
0.0 |
0.0 |
1.0 |
2.0 |
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 (%) | | 100.0% |
0.0% |
0.0% |
0.0% |
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 % | | -0.2% |
0.0% |
0.0% |
0.0% |
22.2% |
18.3% |
0.0% |
0.0% |
|
| ROI % | | -0.3% |
0.0% |
0.0% |
0.0% |
22.8% |
21.6% |
0.0% |
0.0% |
|
| ROE % | | -232.3% |
-470.0% |
-1,058.8% |
192.7% |
81.7% |
18.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.9% |
100.0% |
100.0% |
100.0% |
84.2% |
56.4% |
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, % | | -34,629.9% |
0.0% |
0.0% |
0.0% |
-0.9% |
-39.1% |
0.0% |
0.0% |
|
| Gearing % | | 9,080.8% |
0.0% |
0.0% |
0.0% |
0.2% |
53.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.0% |
0.0% |
0.0% |
0.0% |
1,749.1% |
0.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.0 |
0.0 |
0.0 |
1.9 |
1.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.0 |
0.0 |
0.0 |
0.0 |
6.3 |
2.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 274.9 |
0.0 |
0.0 |
0.0 |
983.3 |
14,785.3 |
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 | | 617.0 |
0.0 |
0.0 |
0.0 |
114,768.2 |
16,574.2 |
0.0 |
0.0 |
|
| 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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|