| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.4% |
5.4% |
|
| Bankruptcy risk | | 6.6% |
4.6% |
10.1% |
4.2% |
5.8% |
4.1% |
20.8% |
20.5% |
|
| Credit score (0-100) | | 38 |
47 |
24 |
47 |
39 |
49 |
1 |
1 |
|
| Credit rating | | BB |
BB |
B |
BB |
BB |
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 | | -100 |
-12.9 |
31.9 |
291 |
51.0 |
170 |
0.0 |
0.0 |
|
| EBITDA | | -100 |
-12.9 |
31.9 |
291 |
51.0 |
170 |
0.0 |
0.0 |
|
| EBIT | | -100 |
-12.9 |
31.9 |
216 |
-27.0 |
84.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -225.2 |
-141.6 |
-95.3 |
165.0 |
-67.0 |
61.8 |
0.0 |
0.0 |
|
| Net earnings | | -225.2 |
-126.8 |
-79.1 |
191.0 |
0.0 |
48.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -148 |
-61.8 |
-20.8 |
165 |
-67.0 |
61.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 726 |
646 |
571 |
497 |
482 |
397 |
0.0 |
0.0 |
|
| Shareholders equity total | | -370 |
-496 |
-576 |
-384 |
66.0 |
114 |
64.3 |
64.3 |
|
| Interest-bearing liabilities | | 1,199 |
1,252 |
1,390 |
1,165 |
605 |
576 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 883 |
843 |
888 |
865 |
745 |
719 |
64.3 |
64.3 |
|
|
| Net Debt | | 1,108 |
1,181 |
1,165 |
913 |
537 |
429 |
-64.3 |
-64.3 |
|
|
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 | | -100 |
-12.9 |
31.9 |
291 |
51.0 |
170 |
0.0 |
0.0 |
|
| Gross profit growth | | 4.1% |
87.2% |
0.0% |
811.5% |
-82.5% |
232.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 883 |
843 |
888 |
865 |
745 |
719 |
64 |
64 |
|
| Balance sheet change% | | -19.8% |
-4.6% |
5.4% |
-2.6% |
-13.9% |
-3.5% |
-91.1% |
0.0% |
|
| Added value | | -100.2 |
-12.9 |
31.9 |
216.0 |
-27.0 |
84.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -55 |
-80 |
-75 |
-149 |
-93 |
-170 |
-397 |
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 |
1.0 |
2.0 |
-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% |
100.0% |
74.2% |
-52.9% |
50.0% |
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 % | | -8.0% |
-1.0% |
2.3% |
15.9% |
-2.7% |
11.6% |
0.0% |
0.0% |
|
| ROI % | | -8.4% |
-1.0% |
2.4% |
16.9% |
-2.9% |
12.5% |
0.0% |
0.0% |
|
| ROE % | | -22.7% |
-14.7% |
-9.1% |
21.8% |
0.0% |
53.5% |
0.0% |
0.0% |
|
| Equity ratio % | | -29.5% |
-37.1% |
-39.3% |
-30.7% |
8.9% |
15.9% |
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, % | | -1,105.7% |
-9,188.8% |
3,649.7% |
313.7% |
1,052.9% |
253.0% |
0.0% |
0.0% |
|
| Gearing % | | -324.3% |
-252.1% |
-241.4% |
-303.4% |
916.7% |
503.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.0% |
4.0% |
4.0% |
4.0% |
4.5% |
3.9% |
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 | | -1,141.5 |
-1,189.0 |
-1,193.9 |
-940.0 |
-476.0 |
-349.2 |
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 |
-13 |
32 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-13 |
32 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
-13 |
32 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-127 |
-79 |
0 |
0 |
0 |
0 |
0 |
|