|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.9% |
|
| Bankruptcy risk | | 3.3% |
2.7% |
3.4% |
10.3% |
8.7% |
3.5% |
10.4% |
12.1% |
|
| Credit score (0-100) | | 56 |
62 |
55 |
24 |
27 |
53 |
23 |
4 |
|
| Credit rating | | BB |
BB |
BB |
B |
B |
BB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 71.0 |
84.0 |
44.0 |
1,979 |
-1.0 |
-1.0 |
0.0 |
0.0 |
|
| EBITDA | | 71.0 |
84.0 |
0.0 |
1,979 |
-1.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT | | 48.0 |
61.0 |
-23.0 |
1,979 |
-1.0 |
-1.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 15.0 |
29.0 |
-82.0 |
1,914.0 |
-442.0 |
130.3 |
0.0 |
0.0 |
|
| Net earnings | | 7.0 |
15.0 |
-75.0 |
1,665.0 |
-442.0 |
130.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 15.0 |
29.0 |
-82.0 |
1,914 |
-442 |
130 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,625 |
1,602 |
1,580 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 275 |
290 |
259 |
1,924 |
1,482 |
1,612 |
1,487 |
1,487 |
|
| Interest-bearing liabilities | | 840 |
805 |
763 |
3.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,736 |
1,726 |
1,679 |
2,794 |
2,206 |
1,929 |
1,487 |
1,487 |
|
|
| Net Debt | | 812 |
750 |
743 |
-2,791 |
-2,206 |
-1,929 |
-1,487 |
-1,487 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 71.0 |
84.0 |
44.0 |
1,979 |
-1.0 |
-1.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 91.9% |
18.3% |
-47.6% |
4,397.7% |
0.0% |
0.6% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
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) | | 1,736 |
1,726 |
1,679 |
2,794 |
2,206 |
1,929 |
1,487 |
1,487 |
|
| Balance sheet change% | | -3.1% |
-0.6% |
-2.7% |
66.4% |
-21.0% |
-12.5% |
-22.9% |
0.0% |
|
| Added value | | 48.0 |
61.0 |
-23.0 |
1,979.0 |
-1.0 |
-1.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -45 |
-46 |
-45 |
-1,580 |
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 | | 2.0 |
3.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | 67.6% |
72.6% |
-52.3% |
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 % | | 2.7% |
3.6% |
-1.4% |
90.1% |
0.6% |
6.4% |
0.0% |
0.0% |
|
| ROI % | | 4.2% |
5.6% |
-2.2% |
136.6% |
0.9% |
8.6% |
0.0% |
0.0% |
|
| ROE % | | 2.6% |
5.3% |
-27.3% |
152.5% |
-26.0% |
8.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 15.8% |
16.8% |
15.4% |
68.9% |
67.2% |
83.6% |
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, % | | 1,143.7% |
892.9% |
0.0% |
-141.0% |
220,600.0% |
194,080.8% |
0.0% |
0.0% |
|
| Gearing % | | 305.5% |
277.6% |
294.6% |
0.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.8% |
4.0% |
7.5% |
26.1% |
30,466.7% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.2 |
0.1 |
3.2 |
3.0 |
6.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.1 |
0.2 |
0.1 |
3.2 |
3.0 |
6.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 28.0 |
55.0 |
20.0 |
2,794.0 |
2,206.0 |
1,929.2 |
0.0 |
0.0 |
|
1000.0
| 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 | | -688.0 |
-700.0 |
-749.0 |
654.0 |
459.0 |
564.6 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|