| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.3% |
|
| Bankruptcy risk | | 0.0% |
29.0% |
14.4% |
7.8% |
4.8% |
7.8% |
11.9% |
11.0% |
|
| Credit score (0-100) | | 0 |
2 |
16 |
31 |
44 |
31 |
19 |
5 |
|
| Credit rating | | N/A |
C |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
113 |
545 |
1,081 |
2,052 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
-458 |
-5.1 |
390 |
259 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
-562 |
-98.6 |
282 |
116 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
-564.4 |
-140.3 |
240.1 |
82.8 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
-440.8 |
-111.8 |
185.9 |
64.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-564 |
-140 |
240 |
82.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
654 |
684 |
691 |
1,087 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
-361 |
-473 |
-287 |
-223 |
-303 |
-303 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
42.0 |
390 |
390 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
1,125 |
1,076 |
1,266 |
1,644 |
87.5 |
87.5 |
|
|
| Net Debt | | 0.0 |
0.0 |
-111 |
-42.6 |
-294 |
-158 |
390 |
390 |
|
|
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 | | 0.0 |
0.0 |
113 |
545 |
1,081 |
2,052 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
381.7% |
98.1% |
89.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
2 |
2 |
3 |
5 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
50.0% |
66.7% |
-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) | | 0 |
0 |
1,125 |
1,076 |
1,266 |
1,644 |
88 |
88 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
-4.4% |
17.6% |
29.9% |
-94.7% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
-561.5 |
-98.6 |
282.3 |
116.5 |
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 |
682 |
-78 |
-116 |
239 |
-1,087 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
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 (%) | | 0.0% |
0.0% |
-495.8% |
-18.1% |
26.1% |
5.7% |
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 % | | 0.0% |
0.0% |
-37.8% |
-6.5% |
18.2% |
6.8% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
-44.0% |
-7.7% |
22.8% |
9.0% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
-39.2% |
-10.2% |
15.9% |
4.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
-24.3% |
-30.5% |
-18.5% |
-11.9% |
-77.6% |
-77.6% |
|
| 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% |
24.2% |
842.0% |
-75.6% |
-61.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-18.9% |
-128.9% |
-128.9% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
160.3% |
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 | | 0.0 |
0.0 |
123.3 |
-5.5 |
116.1 |
-82.9 |
-195.0 |
-195.0 |
|
| 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 |
0 |
-281 |
-49 |
94 |
23 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-229 |
-3 |
130 |
52 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-281 |
-49 |
94 |
23 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-220 |
-56 |
62 |
13 |
0 |
0 |
|