| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.8% |
|
| Bankruptcy risk | | 10.4% |
20.5% |
11.3% |
9.1% |
7.5% |
10.5% |
15.6% |
14.4% |
|
| Credit score (0-100) | | 26 |
6 |
23 |
27 |
31 |
23 |
12 |
3 |
|
| Credit rating | | B |
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 | | 409 |
14.4 |
26.3 |
250 |
362 |
468 |
0.0 |
0.0 |
|
| EBITDA | | -159 |
-62.1 |
21.5 |
15.5 |
5.2 |
70.1 |
0.0 |
0.0 |
|
| EBIT | | -159 |
-62.1 |
4.4 |
8.7 |
-6.5 |
52.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -157.2 |
-62.4 |
4.3 |
8.4 |
-7.3 |
51.6 |
0.0 |
0.0 |
|
| Net earnings | | -149.9 |
-59.8 |
2.6 |
2.2 |
-21.3 |
52.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -157 |
-62.4 |
4.3 |
8.4 |
-7.3 |
51.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
19.7 |
15.6 |
11.5 |
7.5 |
0.0 |
0.0 |
|
| Shareholders equity total | | 76.7 |
16.9 |
19.5 |
21.6 |
0.4 |
52.9 |
-72.1 |
-72.1 |
|
| Interest-bearing liabilities | | 8.0 |
0.0 |
0.0 |
13.8 |
22.9 |
2.0 |
72.1 |
72.1 |
|
| Balance sheet total (assets) | | 318 |
118 |
153 |
265 |
168 |
148 |
0.0 |
0.0 |
|
|
| Net Debt | | -132 |
-14.3 |
-37.3 |
-67.1 |
-12.1 |
-19.4 |
72.1 |
72.1 |
|
|
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 | | 409 |
14.4 |
26.3 |
250 |
362 |
468 |
0.0 |
0.0 |
|
| Gross profit growth | | 3.4% |
-96.5% |
82.5% |
849.9% |
44.8% |
29.2% |
-100.0% |
0.0% |
|
| Employees | | 1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 318 |
118 |
153 |
265 |
168 |
148 |
0 |
0 |
|
| Balance sheet change% | | -37.2% |
-62.8% |
28.9% |
73.7% |
-36.7% |
-11.7% |
-100.0% |
0.0% |
|
| Added value | | -158.6 |
-62.1 |
4.4 |
8.7 |
-6.5 |
52.4 |
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 |
3 |
-11 |
-16 |
-22 |
-7 |
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 |
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 (%) | | -38.8% |
-430.7% |
16.9% |
3.5% |
-1.8% |
11.2% |
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 % | | -38.0% |
-28.5% |
3.3% |
4.2% |
-3.0% |
33.2% |
0.0% |
0.0% |
|
| ROI % | | -67.8% |
-49.4% |
4.8% |
8.5% |
-6.2% |
45.1% |
0.0% |
0.0% |
|
| ROE % | | -98.9% |
-127.9% |
14.4% |
10.6% |
-192.8% |
197.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 24.1% |
14.2% |
12.8% |
8.2% |
0.2% |
35.8% |
-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, % | | 83.2% |
23.1% |
-173.3% |
-433.3% |
-233.3% |
-27.7% |
0.0% |
0.0% |
|
| Gearing % | | 10.4% |
0.0% |
0.0% |
63.8% |
5,781.8% |
3.9% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 18.8% |
6.5% |
0.0% |
5.4% |
4.3% |
6.5% |
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 | | 151.7 |
91.9 |
74.8 |
81.0 |
66.4 |
122.1 |
-36.1 |
-36.1 |
|
| 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 | | -159 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -159 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | -159 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | -150 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|