 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 26.7% |
14.1% |
8.3% |
7.7% |
6.7% |
6.6% |
14.4% |
14.4% |
|
 | Credit score (0-100) | | 3 |
15 |
28 |
31 |
35 |
36 |
15 |
15 |
|
 | Credit rating | | B |
BB |
BB |
BB |
BBB |
BBB |
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 | | -4.9 |
79.0 |
39.0 |
124 |
64.8 |
-9.4 |
0.0 |
0.0 |
|
 | EBITDA | | -4.9 |
79.0 |
39.0 |
124 |
64.8 |
-9.4 |
0.0 |
0.0 |
|
 | EBIT | | -4.9 |
79.0 |
39.0 |
124 |
64.8 |
-9.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -404.9 |
72.4 |
442.6 |
124.1 |
63.3 |
12.4 |
0.0 |
0.0 |
|
 | Net earnings | | -404.9 |
63.3 |
433.2 |
96.7 |
49.1 |
9.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -405 |
72.4 |
443 |
124 |
63.3 |
12.4 |
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 | | -84.8 |
-21.5 |
412 |
508 |
557 |
567 |
442 |
442 |
|
 | Interest-bearing liabilities | | 139 |
308 |
251 |
8.1 |
8.1 |
8.1 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 59.2 |
565 |
690 |
572 |
620 |
597 |
442 |
442 |
|
|
 | Net Debt | | 135 |
253 |
154 |
-8.0 |
-83.4 |
-86.8 |
-442 |
-442 |
|
|
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 | | -4.9 |
79.0 |
39.0 |
124 |
64.8 |
-9.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 36.1% |
0.0% |
-50.7% |
218.0% |
-47.8% |
0.0% |
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) | | 59 |
565 |
690 |
572 |
620 |
597 |
442 |
442 |
|
 | Balance sheet change% | | -87.0% |
853.4% |
22.3% |
-17.2% |
8.3% |
-3.6% |
-26.0% |
0.0% |
|
 | Added value | | -4.9 |
79.0 |
39.0 |
124.1 |
64.8 |
-9.4 |
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 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
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 % | | -134.8% |
22.6% |
71.9% |
21.2% |
10.9% |
2.2% |
0.0% |
0.0% |
|
 | ROI % | | -137.3% |
36.9% |
94.5% |
22.7% |
12.0% |
2.3% |
0.0% |
0.0% |
|
 | ROE % | | -213.5% |
20.3% |
88.7% |
21.0% |
9.2% |
1.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | -58.9% |
-3.7% |
59.6% |
88.9% |
90.0% |
94.9% |
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, % | | -2,748.4% |
319.6% |
395.9% |
-6.4% |
-128.8% |
922.8% |
0.0% |
0.0% |
|
 | Gearing % | | -163.4% |
-1,433.4% |
61.0% |
1.6% |
1.4% |
1.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
4.5% |
5.8% |
7.6% |
18.1% |
11.8% |
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 | | -140.8 |
-77.5 |
-44.3 |
52.4 |
101.5 |
110.9 |
0.0 |
0.0 |
|
 | 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 |
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 |
|