|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
9.9% |
9.9% |
|
| Bankruptcy risk | | 19.1% |
3.4% |
44.6% |
45.6% |
28.1% |
16.6% |
14.3% |
14.3% |
|
| Credit score (0-100) | | 7 |
55 |
0 |
0 |
1 |
8 |
3 |
3 |
|
| Credit rating | | C |
BB |
C |
C |
C |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 7,610 |
8,453 |
5,505 |
7,101 |
2,511 |
-137 |
0.0 |
0.0 |
|
| EBITDA | | 255 |
1,730 |
-1,360 |
-1,150 |
-624 |
-137 |
0.0 |
0.0 |
|
| EBIT | | 102 |
1,660 |
-1,419 |
-1,298 |
-624 |
-137 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -75.7 |
1,478.9 |
-1,246.0 |
-1,136.4 |
-671.8 |
-166.7 |
0.0 |
0.0 |
|
| Net earnings | | -602.0 |
1,475.1 |
-1,642.2 |
-1,136.4 |
-671.8 |
-172.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -75.7 |
1,479 |
-1,246 |
-1,136 |
-672 |
-167 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 162 |
138 |
118 |
5.9 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -907 |
568 |
-1,074 |
-2,210 |
-2,882 |
-3,054 |
-3,204 |
-3,204 |
|
| Interest-bearing liabilities | | 506 |
336 |
394 |
0.0 |
567 |
3,017 |
3,204 |
3,204 |
|
| Balance sheet total (assets) | | 3,876 |
6,058 |
4,682 |
2,821 |
65.5 |
159 |
0.0 |
0.0 |
|
|
| Net Debt | | 119 |
-2,613 |
-791 |
-664 |
502 |
3,017 |
3,204 |
3,204 |
|
|
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 | | 7,610 |
8,453 |
5,505 |
7,101 |
2,511 |
-137 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
11.1% |
-34.9% |
29.0% |
-64.6% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 19 |
17 |
17 |
17 |
16 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-10.5% |
0.0% |
0.0% |
-5.9% |
-100.0% |
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) | | 3,876 |
6,058 |
4,682 |
2,821 |
65 |
159 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
56.3% |
-22.7% |
-39.7% |
-97.7% |
143.1% |
-100.0% |
0.0% |
|
| Added value | | 255.5 |
1,729.9 |
-1,359.6 |
-1,149.8 |
-476.0 |
-136.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 8 |
-94 |
-79 |
-260 |
-6 |
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 |
2.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 1.3% |
19.6% |
-25.8% |
-18.3% |
-24.9% |
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 % | | 2.1% |
30.6% |
-19.6% |
-19.7% |
-15.6% |
-4.4% |
0.0% |
0.0% |
|
| ROI % | | 20.2% |
235.5% |
-178.0% |
-538.4% |
-220.0% |
-7.6% |
0.0% |
0.0% |
|
| ROE % | | -15.5% |
66.4% |
-62.6% |
-30.3% |
-46.5% |
-153.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -19.0% |
9.4% |
-18.7% |
-43.9% |
-97.8% |
-95.0% |
-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, % | | 46.5% |
-151.1% |
58.2% |
57.7% |
-80.4% |
-2,204.9% |
0.0% |
0.0% |
|
| Gearing % | | -55.8% |
59.0% |
-36.7% |
0.0% |
-19.7% |
-98.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 70.2% |
43.1% |
24.8% |
38.5% |
16.8% |
1.7% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.7 |
1.0 |
0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.8 |
1.1 |
0.8 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 387.4 |
2,949.0 |
1,184.8 |
663.5 |
65.5 |
0.0 |
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 | | -736.2 |
585.0 |
-2,349.5 |
-2,231.7 |
-2,881.8 |
-3,053.9 |
-1,601.9 |
-1,601.9 |
|
| 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 | | 13 |
102 |
-80 |
-68 |
-30 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 13 |
102 |
-80 |
-68 |
-39 |
0 |
0 |
0 |
|
| EBIT / employee | | 5 |
98 |
-83 |
-76 |
-39 |
0 |
0 |
0 |
|
| Net earnings / employee | | -32 |
87 |
-97 |
-67 |
-42 |
0 |
0 |
0 |
|
|