| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 12.7% |
15.0% |
7.4% |
14.4% |
13.6% |
13.2% |
12.9% |
12.7% |
|
| Credit score (0-100) | | 19 |
14 |
33 |
14 |
16 |
17 |
3 |
3 |
|
| Credit rating | | B |
B |
BB |
B |
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 | | 3.8 |
233 |
230 |
79.1 |
22.8 |
101 |
0.0 |
0.0 |
|
| EBITDA | | 3.8 |
233 |
230 |
79.1 |
22.8 |
101 |
0.0 |
0.0 |
|
| EBIT | | -19.7 |
233 |
230 |
79.1 |
22.8 |
101 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -20.2 |
232.2 |
227.6 |
79.1 |
18.4 |
101.3 |
0.0 |
0.0 |
|
| Net earnings | | -14.7 |
181.0 |
177.4 |
61.7 |
13.4 |
79.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -20.2 |
232 |
228 |
79.1 |
18.4 |
101 |
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 | | 142 |
323 |
392 |
343 |
307 |
336 |
236 |
236 |
|
| Interest-bearing liabilities | | 0.2 |
0.1 |
0.1 |
0.6 |
0.6 |
18.3 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 176 |
378 |
542 |
411 |
323 |
381 |
236 |
236 |
|
|
| Net Debt | | -126 |
-343 |
-452 |
-343 |
-237 |
-293 |
-236 |
-236 |
|
|
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 | | 3.8 |
233 |
230 |
79.1 |
22.8 |
101 |
0.0 |
0.0 |
|
| Gross profit growth | | -95.0% |
6,060.3% |
-1.6% |
-65.5% |
-71.2% |
344.2% |
-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) | | 176 |
378 |
542 |
411 |
323 |
381 |
236 |
236 |
|
| Balance sheet change% | | -45.6% |
114.9% |
43.5% |
-24.1% |
-21.3% |
17.8% |
-38.2% |
0.0% |
|
| Added value | | -19.7 |
233.2 |
229.5 |
79.1 |
22.8 |
101.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -48 |
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 |
3.0 |
4.0 |
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 (%) | | -520.9% |
100.0% |
100.0% |
100.0% |
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 % | | -7.9% |
84.2% |
49.9% |
16.6% |
6.2% |
28.8% |
0.0% |
0.0% |
|
| ROI % | | -9.6% |
100.3% |
64.2% |
21.5% |
7.0% |
30.6% |
0.0% |
0.0% |
|
| ROE % | | -9.9% |
77.9% |
49.6% |
16.8% |
4.1% |
24.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 80.7% |
85.4% |
72.4% |
83.5% |
94.8% |
88.1% |
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, % | | -3,319.5% |
-147.1% |
-197.1% |
-432.9% |
-1,039.8% |
-289.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.1% |
0.0% |
0.0% |
0.2% |
0.2% |
5.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.8% |
724.7% |
2,491.0% |
0.0% |
718.1% |
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 | | 138.5 |
322.8 |
392.2 |
351.8 |
306.7 |
349.0 |
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 | | -20 |
233 |
230 |
79 |
23 |
101 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 4 |
233 |
230 |
79 |
23 |
101 |
0 |
0 |
|
| EBIT / employee | | -20 |
233 |
230 |
79 |
23 |
101 |
0 |
0 |
|
| Net earnings / employee | | -15 |
181 |
177 |
62 |
13 |
79 |
0 |
0 |
|