|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.3% |
|
| Bankruptcy risk | | 10.5% |
10.1% |
9.8% |
8.7% |
6.7% |
9.8% |
15.6% |
14.4% |
|
| Credit score (0-100) | | 25 |
26 |
26 |
28 |
35 |
24 |
12 |
3 |
|
| Credit rating | | B |
B |
B |
B |
BB |
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 | | 1,204 |
1,160 |
1,127 |
1,223 |
1,252 |
1,369 |
0.0 |
0.0 |
|
| EBITDA | | -19.0 |
65.2 |
61.6 |
21.8 |
56.5 |
36.9 |
0.0 |
0.0 |
|
| EBIT | | -70.8 |
55.8 |
54.0 |
15.8 |
45.7 |
-6.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -109.7 |
17.8 |
27.3 |
2.6 |
44.4 |
-13.0 |
0.0 |
0.0 |
|
| Net earnings | | -85.4 |
13.9 |
21.3 |
2.1 |
34.6 |
-10.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -110 |
17.8 |
27.3 |
2.6 |
44.4 |
-13.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 47.1 |
37.7 |
30.2 |
24.1 |
43.3 |
34.6 |
0.0 |
0.0 |
|
| Shareholders equity total | | 31.8 |
45.7 |
67.0 |
69.1 |
104 |
93.6 |
-31.4 |
-31.4 |
|
| Interest-bearing liabilities | | 363 |
304 |
130 |
0.0 |
0.0 |
0.0 |
31.4 |
31.4 |
|
| Balance sheet total (assets) | | 1,202 |
1,143 |
1,079 |
1,288 |
1,502 |
1,196 |
0.0 |
0.0 |
|
|
| Net Debt | | 348 |
301 |
123 |
-189 |
-403 |
-100 |
31.4 |
31.4 |
|
|
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 | | 1,204 |
1,160 |
1,127 |
1,223 |
1,252 |
1,369 |
0.0 |
0.0 |
|
| Gross profit growth | | 1.3% |
-3.7% |
-2.9% |
8.5% |
2.4% |
9.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
3 |
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) | | 1,202 |
1,143 |
1,079 |
1,288 |
1,502 |
1,196 |
0 |
0 |
|
| Balance sheet change% | | -1.6% |
-5.0% |
-5.6% |
19.4% |
16.6% |
-20.4% |
-100.0% |
0.0% |
|
| Added value | | -70.8 |
55.8 |
54.0 |
15.8 |
45.7 |
-6.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -104 |
-19 |
-15 |
-12 |
8 |
-52 |
-35 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
-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 (%) | | -5.9% |
4.8% |
4.8% |
1.3% |
3.7% |
-0.5% |
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 % | | -5.8% |
4.8% |
4.9% |
1.3% |
3.3% |
-0.5% |
0.0% |
0.0% |
|
| ROI % | | -16.7% |
15.0% |
19.8% |
11.8% |
51.9% |
-6.7% |
0.0% |
0.0% |
|
| ROE % | | -114.7% |
36.0% |
37.9% |
3.0% |
40.1% |
-10.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 2.6% |
4.0% |
6.2% |
5.4% |
6.9% |
7.8% |
-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, % | | -1,835.0% |
461.9% |
200.1% |
-865.9% |
-713.3% |
-271.8% |
0.0% |
0.0% |
|
| Gearing % | | 1,142.4% |
665.9% |
194.3% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 11.3% |
11.4% |
12.3% |
20.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.1 |
0.1 |
0.2 |
0.4 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.9 |
1.0 |
1.0 |
1.0 |
1.0 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 14.4 |
3.1 |
7.0 |
188.7 |
403.3 |
100.4 |
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 | | -75.7 |
-17.5 |
11.4 |
19.5 |
38.2 |
33.5 |
-15.7 |
-15.7 |
|
| 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 |
-2 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
12 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-2 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-3 |
0 |
0 |
|
|