| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
1.0% |
|
| Bankruptcy risk | | 7.4% |
16.6% |
14.0% |
13.5% |
11.6% |
14.1% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 34 |
11 |
16 |
15 |
20 |
15 |
12 |
12 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
BB |
BB |
|
| 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 | | 175 |
-24.8 |
-38.6 |
46.9 |
-41.6 |
-6.7 |
0.0 |
0.0 |
|
| EBITDA | | 103 |
-117 |
-51.2 |
-23.5 |
-41.7 |
-56.9 |
0.0 |
0.0 |
|
| EBIT | | 103 |
-117 |
-51.2 |
-23.5 |
-41.7 |
-56.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 102.1 |
-118.8 |
-53.8 |
-26.0 |
-44.2 |
-58.9 |
0.0 |
0.0 |
|
| Net earnings | | 79.6 |
-92.7 |
-42.0 |
-20.3 |
-34.4 |
-66.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 102 |
-119 |
-53.8 |
-26.0 |
-44.2 |
-58.9 |
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 | | 217 |
154 |
112 |
92.0 |
57.5 |
-9.2 |
-134 |
-134 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
5.9 |
5.9 |
126 |
134 |
134 |
|
| Balance sheet total (assets) | | 245 |
165 |
123 |
128 |
63.4 |
135 |
0.0 |
0.0 |
|
|
| Net Debt | | -100 |
-82.5 |
-49.3 |
-103 |
-26.2 |
12.0 |
134 |
134 |
|
|
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 | | 175 |
-24.8 |
-38.6 |
46.9 |
-41.6 |
-6.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 58.0% |
0.0% |
-55.3% |
0.0% |
0.0% |
83.9% |
0.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | -100.0% |
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) | | 245 |
165 |
123 |
128 |
63 |
135 |
0 |
0 |
|
| Balance sheet change% | | 20.0% |
-32.9% |
-25.0% |
3.8% |
-50.5% |
112.9% |
-100.0% |
0.0% |
|
| Added value | | 102.8 |
-116.8 |
-51.2 |
-23.5 |
-41.7 |
-56.9 |
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 | | 3.0 |
-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 (%) | | 58.7% |
470.1% |
132.7% |
-50.2% |
100.3% |
848.8% |
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 % | | 46.2% |
-56.9% |
-35.5% |
-18.7% |
-43.6% |
-54.8% |
0.0% |
0.0% |
|
| ROI % | | 58.8% |
-62.9% |
-38.4% |
-22.4% |
-51.7% |
-60.1% |
0.0% |
0.0% |
|
| ROE % | | 45.0% |
-50.0% |
-31.5% |
-19.9% |
-46.1% |
-69.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 88.4% |
93.7% |
91.0% |
71.8% |
90.7% |
-6.4% |
-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, % | | -97.7% |
70.6% |
96.2% |
437.6% |
62.8% |
-21.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
6.4% |
10.3% |
-1,375.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
84.5% |
41.1% |
3.1% |
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 | | 215.6 |
153.2 |
98.9 |
72.8 |
28.7 |
-9.2 |
-67.1 |
-67.1 |
|
| 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 | | 0 |
-117 |
-51 |
-24 |
-42 |
-57 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-117 |
-51 |
-24 |
-42 |
-57 |
0 |
0 |
|
| EBIT / employee | | 0 |
-117 |
-51 |
-24 |
-42 |
-57 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-93 |
-42 |
-20 |
-34 |
-67 |
0 |
0 |
|