|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
|
| Bankruptcy risk | | 21.7% |
9.4% |
10.9% |
7.6% |
13.0% |
10.0% |
15.8% |
14.3% |
|
| Credit score (0-100) | | 6 |
28 |
24 |
32 |
16 |
24 |
11 |
3 |
|
| Credit rating | | C |
B |
B |
B |
B |
B |
B |
B |
|
| 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 | | 159 |
644 |
127 |
202 |
269 |
586 |
0.0 |
0.0 |
|
| EBITDA | | -1,261 |
169 |
115 |
202 |
269 |
293 |
0.0 |
0.0 |
|
| EBIT | | -1,266 |
165 |
110 |
198 |
268 |
293 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,270.6 |
159.3 |
106.4 |
190.5 |
246.1 |
277.7 |
0.0 |
0.0 |
|
| Net earnings | | -1,273.8 |
162.5 |
106.4 |
361.9 |
192.0 |
470.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,271 |
159 |
106 |
190 |
246 |
278 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 14.4 |
9.8 |
5.2 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -2,335 |
-2,173 |
-2,066 |
-1,705 |
-1,513 |
-1,042 |
-1,092 |
-1,092 |
|
| Interest-bearing liabilities | | 1,884 |
2,204 |
2,057 |
4,248 |
875 |
0.0 |
1,092 |
1,092 |
|
| Balance sheet total (assets) | | 266 |
934 |
1,443 |
6,375 |
2,998 |
3,377 |
0.0 |
0.0 |
|
|
| Net Debt | | 1,842 |
2,150 |
1,769 |
2,814 |
-38.1 |
-276 |
1,092 |
1,092 |
|
|
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 | | 159 |
644 |
127 |
202 |
269 |
586 |
0.0 |
0.0 |
|
| Gross profit growth | | -23.5% |
306.0% |
-80.3% |
59.4% |
32.9% |
118.0% |
-100.0% |
0.0% |
|
| Employees | | 2 |
1 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-50.0% |
-100.0% |
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) | | 266 |
934 |
1,443 |
6,375 |
2,998 |
3,377 |
0 |
0 |
|
| Balance sheet change% | | -10.2% |
251.0% |
54.5% |
341.8% |
-53.0% |
12.7% |
-100.0% |
0.0% |
|
| Added value | | -1,265.8 |
164.7 |
110.0 |
197.7 |
268.3 |
293.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -9 |
-9 |
-9 |
-9 |
-1 |
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 |
3.0 |
4.0 |
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 (%) | | -798.3% |
25.6% |
86.7% |
97.7% |
99.8% |
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 % | | -63.9% |
5.8% |
3.3% |
3.5% |
4.3% |
6.7% |
0.0% |
0.0% |
|
| ROI % | | -82.8% |
7.9% |
5.2% |
6.4% |
10.5% |
68.1% |
0.0% |
0.0% |
|
| ROE % | | -453.3% |
27.1% |
9.0% |
9.3% |
4.1% |
14.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -89.8% |
-69.9% |
-58.9% |
-21.1% |
-33.5% |
-23.6% |
-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, % | | -146.0% |
1,269.8% |
1,543.8% |
1,391.0% |
-14.2% |
-94.1% |
0.0% |
0.0% |
|
| Gearing % | | -80.7% |
-101.4% |
-99.5% |
-249.2% |
-57.8% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.3% |
0.3% |
0.2% |
0.4% |
0.9% |
4.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.3 |
0.4 |
0.8 |
0.7 |
0.8 |
0.0 |
0.0 |
|
| Current Ratio | | 0.1 |
0.3 |
0.4 |
0.8 |
0.7 |
0.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 42.0 |
53.7 |
288.0 |
1,433.2 |
913.0 |
275.7 |
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 | | -2,279.6 |
-2,197.9 |
-2,071.7 |
-1,705.1 |
-1,512.6 |
-1,047.1 |
-546.0 |
-546.0 |
|
| 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 | | -633 |
165 |
0 |
0 |
0 |
293 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -631 |
169 |
0 |
0 |
0 |
293 |
0 |
0 |
|
| EBIT / employee | | -633 |
165 |
0 |
0 |
0 |
293 |
0 |
0 |
|
| Net earnings / employee | | -637 |
162 |
0 |
0 |
0 |
471 |
0 |
0 |
|
|