|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 15.6% |
15.2% |
7.4% |
11.2% |
12.2% |
13.6% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 13 |
14 |
33 |
20 |
18 |
15 |
12 |
12 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
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 | | -10.0 |
-8.0 |
-8.0 |
-26.0 |
-16.0 |
11.8 |
0.0 |
0.0 |
|
| EBITDA | | -10.0 |
-8.0 |
-8.0 |
-26.0 |
-16.0 |
11.8 |
0.0 |
0.0 |
|
| EBIT | | -10.0 |
-8.0 |
-8.0 |
-26.0 |
-16.0 |
11.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -10.0 |
-8.0 |
-8.0 |
-30.0 |
-21.0 |
11.8 |
0.0 |
0.0 |
|
| Net earnings | | -10.0 |
-8.0 |
-8.0 |
-30.0 |
-21.0 |
11.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -10.0 |
-8.0 |
-8.0 |
-30.0 |
-21.0 |
11.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13.0 |
6.0 |
998 |
1,968 |
1,947 |
1,959 |
-121 |
-121 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
200 |
0.0 |
0.0 |
121 |
121 |
|
| Balance sheet total (assets) | | 21.0 |
14.0 |
2,531 |
2,701 |
2,131 |
2,142 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
0.0 |
-1,000 |
-834 |
-400 |
-279 |
121 |
121 |
|
|
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 | | -10.0 |
-8.0 |
-8.0 |
-26.0 |
-16.0 |
11.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
20.0% |
0.0% |
-225.0% |
38.5% |
0.0% |
-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) | | 21 |
14 |
2,531 |
2,701 |
2,131 |
2,142 |
0 |
0 |
|
| Balance sheet change% | | -27.6% |
-33.3% |
17,978.6% |
6.7% |
-21.1% |
0.5% |
-100.0% |
0.0% |
|
| Added value | | -10.0 |
-8.0 |
-8.0 |
-26.0 |
-16.0 |
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 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
1.0 |
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% |
100.0% |
100.0% |
100.0% |
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 % | | -40.0% |
-45.7% |
-0.6% |
-1.0% |
-0.7% |
0.6% |
0.0% |
0.0% |
|
| ROI % | | -55.6% |
-84.2% |
-1.6% |
-1.6% |
-0.8% |
0.6% |
0.0% |
0.0% |
|
| ROE % | | -55.6% |
-84.2% |
-1.6% |
-2.0% |
-1.1% |
0.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 61.9% |
42.9% |
39.4% |
72.9% |
91.4% |
91.4% |
-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, % | | 0.0% |
0.0% |
12,500.0% |
3,207.7% |
2,500.0% |
-2,368.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
10.2% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
4.0% |
5.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 2.6 |
1.8 |
0.7 |
1.4 |
2.2 |
1.6 |
0.0 |
0.0 |
|
| Current Ratio | | 2.6 |
1.8 |
1.7 |
3.7 |
11.6 |
11.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
1,000.0 |
1,034.0 |
400.0 |
278.8 |
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 | | 13.0 |
6.0 |
998.0 |
1,968.0 |
1,947.0 |
1,958.7 |
-60.7 |
-60.7 |
|
| 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 |
|
|