| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.3% |
8.3% |
|
| Bankruptcy risk | | 9.5% |
11.4% |
12.7% |
6.7% |
10.1% |
10.0% |
14.5% |
14.3% |
|
| Credit score (0-100) | | 27 |
22 |
18 |
35 |
23 |
19 |
3 |
3 |
|
| Credit rating | | B |
B |
B |
BB |
B |
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 | | 608 |
962 |
951 |
1,104 |
818 |
1,078 |
0.0 |
0.0 |
|
| EBITDA | | -67.0 |
17.0 |
52.0 |
224 |
-72.0 |
-49.2 |
0.0 |
0.0 |
|
| EBIT | | -177 |
-93.0 |
26.0 |
214 |
-81.0 |
-54.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -189.0 |
-105.0 |
11.0 |
207.0 |
-85.0 |
-50.9 |
0.0 |
0.0 |
|
| Net earnings | | -147.0 |
-82.0 |
7.0 |
161.0 |
-85.0 |
-50.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -189 |
-105 |
11.0 |
207 |
-85.0 |
-50.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 87.0 |
32.0 |
35.0 |
26.0 |
17.0 |
12.2 |
0.0 |
0.0 |
|
| Shareholders equity total | | -4.0 |
-86.0 |
-79.0 |
82.0 |
-3.0 |
-53.6 |
-154 |
-154 |
|
| Interest-bearing liabilities | | 214 |
187 |
131 |
97.0 |
85.0 |
85.0 |
154 |
154 |
|
| Balance sheet total (assets) | | 383 |
275 |
265 |
432 |
378 |
294 |
0.0 |
0.0 |
|
|
| Net Debt | | 156 |
146 |
75.0 |
-103 |
-57.0 |
1.9 |
154 |
154 |
|
|
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 | | 608 |
962 |
951 |
1,104 |
818 |
1,078 |
0.0 |
0.0 |
|
| Gross profit growth | | -2.4% |
58.2% |
-1.1% |
16.1% |
-25.9% |
31.8% |
-100.0% |
0.0% |
|
| Employees | | 4 |
5 |
5 |
4 |
4 |
4 |
0 |
0 |
|
| Employee growth % | | 33.3% |
25.0% |
0.0% |
-20.0% |
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) | | 383 |
275 |
265 |
432 |
378 |
294 |
0 |
0 |
|
| Balance sheet change% | | -15.1% |
-28.2% |
-3.6% |
63.0% |
-12.5% |
-22.3% |
-100.0% |
0.0% |
|
| Added value | | -67.0 |
17.0 |
52.0 |
224.0 |
-71.0 |
-49.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -221 |
-220 |
-27 |
-19 |
-18 |
-10 |
-12 |
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 |
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 (%) | | -29.1% |
-9.7% |
2.7% |
19.4% |
-9.9% |
-5.0% |
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 % | | -42.2% |
-24.9% |
7.4% |
55.2% |
-19.9% |
-14.9% |
0.0% |
0.0% |
|
| ROI % | | -67.0% |
-46.4% |
16.4% |
138.1% |
-61.4% |
-63.9% |
0.0% |
0.0% |
|
| ROE % | | -55.9% |
-24.9% |
2.6% |
92.8% |
-37.0% |
-15.2% |
0.0% |
0.0% |
|
| Equity ratio % | | 24.0% |
-0.4% |
2.3% |
38.7% |
21.7% |
10.7% |
-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, % | | -232.8% |
858.8% |
144.2% |
-46.0% |
79.2% |
-3.9% |
0.0% |
0.0% |
|
| Gearing % | | -5,350.0% |
-217.4% |
-165.8% |
118.3% |
-2,833.3% |
-158.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.2% |
6.0% |
9.4% |
6.1% |
4.4% |
-4.0% |
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 | | -54.0 |
-37.0 |
-29.0 |
141.0 |
65.0 |
19.3 |
-76.8 |
-76.8 |
|
| 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 | | -17 |
3 |
10 |
56 |
-18 |
-12 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -17 |
3 |
10 |
56 |
-18 |
-12 |
0 |
0 |
|
| EBIT / employee | | -44 |
-19 |
5 |
54 |
-20 |
-14 |
0 |
0 |
|
| Net earnings / employee | | -37 |
-16 |
1 |
40 |
-21 |
-13 |
0 |
0 |
|