| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 5.3% |
7.4% |
6.1% |
7.7% |
11.4% |
17.9% |
22.6% |
22.3% |
|
| Credit score (0-100) | | 44 |
34 |
38 |
31 |
20 |
8 |
1 |
1 |
|
| Credit rating | | BB |
BB |
BB |
B |
B |
B |
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 |
60.5 |
89.2 |
21.0 |
19.7 |
19.4 |
0.0 |
0.0 |
|
| EBITDA | | 30.5 |
60.5 |
89.2 |
21.0 |
19.7 |
19.4 |
0.0 |
0.0 |
|
| EBIT | | 0.4 |
17.2 |
50.3 |
5.0 |
19.7 |
19.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -15.5 |
8.5 |
41.4 |
3.5 |
13.6 |
4.0 |
0.0 |
0.0 |
|
| Net earnings | | -12.1 |
6.6 |
32.3 |
2.7 |
10.0 |
3.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -15.5 |
8.5 |
41.4 |
3.5 |
13.6 |
4.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 99.7 |
56.3 |
199 |
53.7 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 224 |
231 |
263 |
266 |
276 |
279 |
42.9 |
42.9 |
|
| Interest-bearing liabilities | | 97.7 |
63.2 |
15.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 376 |
318 |
303 |
316 |
692 |
365 |
42.9 |
42.9 |
|
|
| Net Debt | | 97.7 |
63.2 |
15.1 |
-248 |
-567 |
-274 |
-42.9 |
-42.9 |
|
|
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 |
60.5 |
89.2 |
21.0 |
19.7 |
19.4 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-39.7% |
47.4% |
-76.4% |
-6.3% |
-1.5% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
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) | | 376 |
318 |
303 |
316 |
692 |
365 |
43 |
43 |
|
| Balance sheet change% | | -24.8% |
-15.4% |
-4.6% |
4.3% |
118.8% |
-47.3% |
-88.2% |
0.0% |
|
| Added value | | 0.4 |
17.2 |
50.3 |
5.0 |
19.7 |
19.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -145 |
-87 |
104 |
-161 |
-54 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
5.0 |
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 (%) | | 0.4% |
28.4% |
56.4% |
23.7% |
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 % | | 0.1% |
4.9% |
16.2% |
1.6% |
3.9% |
3.7% |
0.0% |
0.0% |
|
| ROI % | | 0.1% |
5.6% |
17.6% |
1.8% |
7.3% |
7.0% |
0.0% |
0.0% |
|
| ROE % | | -5.3% |
2.9% |
13.1% |
1.0% |
3.7% |
1.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 59.7% |
72.6% |
86.7% |
84.0% |
39.9% |
76.5% |
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, % | | 320.4% |
104.5% |
17.0% |
-1,182.2% |
-2,878.4% |
-1,409.8% |
0.0% |
0.0% |
|
| Gearing % | | 43.6% |
27.4% |
5.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 10.0% |
10.8% |
22.7% |
19.6% |
0.0% |
0.0% |
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 | | 124.5 |
174.4 |
64.3 |
212.0 |
275.8 |
278.9 |
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 |
17 |
50 |
5 |
20 |
19 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 30 |
60 |
89 |
21 |
20 |
19 |
0 |
0 |
|
| EBIT / employee | | 0 |
17 |
50 |
5 |
20 |
19 |
0 |
0 |
|
| Net earnings / employee | | -12 |
7 |
32 |
3 |
10 |
3 |
0 |
0 |
|