| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.7% |
2.7% |
|
| Bankruptcy risk | | 9.9% |
4.9% |
3.5% |
11.4% |
5.3% |
13.9% |
15.4% |
15.2% |
|
| Credit score (0-100) | | 26 |
46 |
53 |
20 |
42 |
12 |
2 |
2 |
|
| Credit rating | | B |
BB |
BB |
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 | | 207 |
1,313 |
396 |
-111 |
751 |
240 |
0.0 |
0.0 |
|
| EBITDA | | -98.9 |
1,060 |
132 |
-264 |
617 |
-201 |
0.0 |
0.0 |
|
| EBIT | | -98.9 |
1,060 |
132 |
-264 |
617 |
-201 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -107.2 |
1,049.0 |
116.5 |
-275.1 |
608.0 |
-207.1 |
0.0 |
0.0 |
|
| Net earnings | | -87.2 |
818.1 |
90.9 |
-275.1 |
535.0 |
-207.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -107 |
1,049 |
117 |
-275 |
608 |
-207 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 50.0 |
868 |
759 |
284 |
978 |
653 |
481 |
481 |
|
| Interest-bearing liabilities | | 193 |
140 |
409 |
80.1 |
96.9 |
0.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 266 |
1,262 |
1,278 |
375 |
1,153 |
727 |
481 |
481 |
|
|
| Net Debt | | 24.6 |
-581 |
-347 |
-166 |
-965 |
-620 |
-481 |
-481 |
|
|
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 | | 207 |
1,313 |
396 |
-111 |
751 |
240 |
0.0 |
0.0 |
|
| Gross profit growth | | -15.7% |
533.0% |
-69.9% |
0.0% |
0.0% |
-68.1% |
-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) | | 266 |
1,262 |
1,278 |
375 |
1,153 |
727 |
481 |
481 |
|
| Balance sheet change% | | -18.9% |
374.2% |
1.2% |
-70.7% |
207.7% |
-37.0% |
-33.8% |
0.0% |
|
| Added value | | -98.9 |
1,060.5 |
132.2 |
-264.1 |
617.5 |
-200.5 |
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 |
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 | | -1.0 |
1.0 |
2.0 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | -47.7% |
80.8% |
33.4% |
238.3% |
82.2% |
-83.6% |
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 % | | -33.3% |
138.8% |
10.4% |
-32.0% |
80.9% |
-21.3% |
0.0% |
0.0% |
|
| ROI % | | -39.0% |
169.5% |
12.1% |
-34.5% |
85.9% |
-23.2% |
0.0% |
0.0% |
|
| ROE % | | -60.3% |
178.2% |
11.2% |
-52.8% |
84.8% |
-25.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 18.8% |
68.8% |
59.4% |
75.8% |
84.8% |
89.9% |
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, % | | -24.8% |
-54.8% |
-262.8% |
62.8% |
-156.3% |
309.1% |
0.0% |
0.0% |
|
| Gearing % | | 385.9% |
16.2% |
53.9% |
28.2% |
9.9% |
0.1% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.7% |
6.9% |
5.7% |
4.5% |
11.0% |
13.6% |
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 | | 50.0 |
866.0 |
756.9 |
281.8 |
976.0 |
653.2 |
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 | | -99 |
1,060 |
132 |
-264 |
617 |
-201 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -99 |
1,060 |
132 |
-264 |
617 |
-201 |
0 |
0 |
|
| EBIT / employee | | -99 |
1,060 |
132 |
-264 |
617 |
-201 |
0 |
0 |
|
| Net earnings / employee | | -87 |
818 |
91 |
-275 |
535 |
-207 |
0 |
0 |
|