| Bankruptcy risk for industry | | 1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.8% |
1.5% |
1.8% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
14.5% |
8.3% |
7.0% |
5.8% |
20.2% |
17.1% |
|
| Credit score (0-100) | | 0 |
0 |
14 |
28 |
34 |
39 |
6 |
10 |
|
| Credit rating | | N/A |
N/A |
BB |
BB |
BBB |
BBB |
B |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
-54.8 |
119 |
193 |
295 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-55.5 |
106 |
13.0 |
-11.8 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-73.9 |
91.5 |
-1.3 |
-35.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
-79.9 |
83.7 |
-4.6 |
-41.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
-63.9 |
66.7 |
-4.6 |
-31.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-79.9 |
83.7 |
-4.6 |
-41.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
53.2 |
38.9 |
24.6 |
46.3 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
-23.9 |
42.7 |
38.1 |
6.9 |
-33.1 |
-33.1 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
90.2 |
118 |
66.4 |
229 |
33.1 |
33.1 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
90.0 |
199 |
155 |
329 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
0.0 |
86.7 |
26.5 |
19.7 |
92.7 |
33.1 |
33.1 |
|
|
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 |
-54.8 |
119 |
193 |
295 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
62.5% |
52.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
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 |
90 |
199 |
155 |
329 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
120.6% |
-22.0% |
112.5% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-55.5 |
105.8 |
13.0 |
-11.8 |
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 |
35 |
-29 |
-29 |
-2 |
-46 |
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 |
1.0 |
-1.0 |
-2.0 |
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% |
134.8% |
76.9% |
-0.7% |
-11.9% |
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 % | | 0.0% |
0.0% |
-64.8% |
58.6% |
-0.7% |
-14.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
-81.8% |
72.7% |
-1.0% |
-20.6% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
-71.0% |
100.4% |
-11.5% |
-138.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
-21.0% |
21.5% |
24.6% |
2.1% |
-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% |
-156.2% |
25.1% |
151.4% |
-783.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
-376.9% |
275.6% |
174.3% |
3,329.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
13.5% |
7.5% |
3.7% |
4.1% |
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 |
-77.1 |
4.9 |
14.5 |
-39.4 |
-16.6 |
-16.6 |
|
| 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 |
106 |
13 |
-12 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
106 |
13 |
-12 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
92 |
-1 |
-35 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
67 |
-5 |
-31 |
0 |
0 |
|