|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
2.5% |
|
| Bankruptcy risk | | 10.3% |
12.4% |
9.2% |
10.8% |
8.7% |
7.3% |
21.0% |
20.7% |
|
| Credit score (0-100) | | 25 |
20 |
27 |
21 |
27 |
27 |
1 |
1 |
|
| Credit rating | | B |
B |
B |
B |
B |
BB |
C |
C |
|
| 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 | | 1,738 |
2,317 |
786 |
2,153 |
2,252 |
2,273 |
0.0 |
0.0 |
|
| EBITDA | | 17.7 |
83.7 |
159 |
28.3 |
103 |
290 |
0.0 |
0.0 |
|
| EBIT | | 9.6 |
66.0 |
154 |
11.5 |
85.8 |
262 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -69.7 |
75.7 |
141.5 |
-4.7 |
114.8 |
155.4 |
0.0 |
0.0 |
|
| Net earnings | | -60.4 |
55.3 |
109.8 |
-6.3 |
84.2 |
95.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -69.7 |
75.7 |
148 |
-4.7 |
115 |
155 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 25.5 |
79.0 |
78.3 |
94.0 |
133 |
237 |
0.0 |
0.0 |
|
| Shareholders equity total | | -130 |
-74.5 |
58.7 |
52.4 |
137 |
232 |
107 |
107 |
|
| Interest-bearing liabilities | | 486 |
373 |
367 |
0.1 |
72.9 |
220 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,036 |
1,319 |
1,900 |
1,841 |
1,492 |
1,412 |
107 |
107 |
|
|
| Net Debt | | 469 |
356 |
201 |
-248 |
-214 |
215 |
-107 |
-107 |
|
|
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 | | 1,738 |
2,317 |
786 |
2,153 |
2,252 |
2,273 |
0.0 |
0.0 |
|
| Gross profit growth | | 1.6% |
33.3% |
-66.1% |
174.0% |
4.6% |
0.9% |
-100.0% |
0.0% |
|
| Employees | | 7 |
7 |
9 |
9 |
8 |
8 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
28.6% |
0.0% |
-11.1% |
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) | | 1,036 |
1,319 |
1,900 |
1,841 |
1,492 |
1,412 |
107 |
107 |
|
| Balance sheet change% | | -15.0% |
27.3% |
44.1% |
-3.1% |
-19.0% |
-5.3% |
-92.4% |
0.0% |
|
| Added value | | 17.7 |
83.7 |
159.3 |
28.3 |
102.6 |
289.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -9 |
36 |
-6 |
-1 |
22 |
76 |
-237 |
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 |
3.0 |
4.0 |
5.0 |
5.0 |
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 (%) | | 0.6% |
2.8% |
19.6% |
0.5% |
3.8% |
11.5% |
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 % | | 0.8% |
5.2% |
9.8% |
0.6% |
5.9% |
18.0% |
0.0% |
0.0% |
|
| ROI % | | 2.1% |
15.6% |
39.5% |
4.5% |
65.0% |
73.5% |
0.0% |
0.0% |
|
| ROE % | | -5.4% |
4.7% |
15.9% |
-11.3% |
89.0% |
51.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -11.1% |
-5.3% |
3.1% |
2.8% |
9.2% |
16.5% |
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, % | | 2,650.0% |
425.5% |
126.0% |
-874.6% |
-207.3% |
74.2% |
0.0% |
0.0% |
|
| Gearing % | | -374.1% |
-500.8% |
625.3% |
0.2% |
53.3% |
94.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 17.1% |
-2.1% |
3.4% |
8.8% |
-46.0% |
72.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
0.7 |
0.9 |
0.8 |
0.9 |
0.9 |
0.0 |
0.0 |
|
| Current Ratio | | 0.8 |
0.8 |
1.0 |
1.0 |
1.0 |
1.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 16.9 |
16.9 |
166.4 |
247.9 |
287.3 |
4.4 |
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 | | -212.8 |
-248.5 |
-54.7 |
-77.5 |
-52.4 |
-54.4 |
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 | | 3 |
12 |
18 |
3 |
13 |
36 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 3 |
12 |
18 |
3 |
13 |
36 |
0 |
0 |
|
| EBIT / employee | | 1 |
9 |
17 |
1 |
11 |
33 |
0 |
0 |
|
| Net earnings / employee | | -9 |
8 |
12 |
-1 |
11 |
12 |
0 |
0 |
|
|