| Bankruptcy risk for industry | | 5.4% |
5.4% |
5.4% |
5.4% |
5.4% |
5.4% |
5.4% |
5.4% |
|
| Bankruptcy risk | | 14.3% |
8.3% |
9.3% |
9.9% |
5.4% |
9.6% |
14.6% |
14.4% |
|
| Credit score (0-100) | | 16 |
31 |
26 |
24 |
41 |
20 |
2 |
3 |
|
| Credit rating | | B |
B |
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 | | 1.9 |
44.2 |
157 |
175 |
418 |
423 |
0.0 |
0.0 |
|
| EBITDA | | -98.3 |
44.1 |
-16.0 |
22.6 |
293 |
-105 |
0.0 |
0.0 |
|
| EBIT | | -136 |
9.6 |
-45.0 |
-15.1 |
187 |
-124 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -136.6 |
9.5 |
-45.2 |
-15.4 |
182.3 |
-130.2 |
0.0 |
0.0 |
|
| Net earnings | | -134.9 |
9.5 |
-45.2 |
-15.4 |
176.7 |
-130.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -137 |
9.5 |
-45.2 |
-15.4 |
182 |
-130 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 65.7 |
112 |
34.4 |
23.6 |
12.7 |
46.6 |
0.0 |
0.0 |
|
| Shareholders equity total | | -119 |
-109 |
-154 |
-135 |
41.4 |
-88.8 |
-129 |
-129 |
|
| Interest-bearing liabilities | | 162 |
198 |
213 |
178 |
132 |
167 |
129 |
129 |
|
| Balance sheet total (assets) | | 182 |
227 |
214 |
159 |
244 |
159 |
0.0 |
0.0 |
|
|
| Net Debt | | 155 |
196 |
191 |
144 |
0.8 |
134 |
129 |
129 |
|
|
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 | | 1.9 |
44.2 |
157 |
175 |
418 |
423 |
0.0 |
0.0 |
|
| Gross profit growth | | -99.4% |
2,216.5% |
255.9% |
11.1% |
139.6% |
1.0% |
-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) | | 182 |
227 |
214 |
159 |
244 |
159 |
0 |
0 |
|
| Balance sheet change% | | -19.2% |
24.9% |
-5.7% |
-25.6% |
53.2% |
-34.9% |
-100.0% |
0.0% |
|
| Added value | | -98.3 |
44.1 |
-16.0 |
22.6 |
224.4 |
-105.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -23 |
12 |
-107 |
-49 |
-118 |
16 |
-47 |
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 |
-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 (%) | | -7,156.0% |
21.7% |
-28.7% |
-8.6% |
44.6% |
-29.2% |
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 % | | -51.9% |
3.0% |
-12.8% |
-4.5% |
69.3% |
-50.2% |
0.0% |
0.0% |
|
| ROI % | | -113.3% |
5.3% |
-21.9% |
-7.7% |
106.5% |
-72.8% |
0.0% |
0.0% |
|
| ROE % | | -136.1% |
4.7% |
-20.5% |
-8.3% |
176.0% |
-130.0% |
0.0% |
0.0% |
|
| Equity ratio % | | -39.5% |
-32.4% |
-41.8% |
-45.9% |
17.0% |
-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, % | | -158.1% |
443.5% |
-1,192.5% |
636.7% |
0.3% |
-127.0% |
0.0% |
0.0% |
|
| Gearing % | | -137.0% |
-181.3% |
-138.1% |
-131.4% |
317.7% |
-187.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
0.0% |
0.1% |
0.2% |
2.8% |
4.4% |
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 | | -243.9 |
-281.9 |
-188.6 |
-181.3 |
6.2 |
-157.9 |
-64.4 |
-64.4 |
|
| 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 | | -98 |
44 |
-16 |
23 |
224 |
-105 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -98 |
44 |
-16 |
23 |
293 |
-105 |
0 |
0 |
|
| EBIT / employee | | -136 |
10 |
-45 |
-15 |
187 |
-124 |
0 |
0 |
|
| Net earnings / employee | | -135 |
10 |
-45 |
-15 |
177 |
-130 |
0 |
0 |
|