| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 4.4% |
10.9% |
9.2% |
4.2% |
4.1% |
4.4% |
15.5% |
15.3% |
|
| Credit score (0-100) | | 48 |
24 |
27 |
47 |
49 |
47 |
2 |
2 |
|
| Credit rating | | BB |
B |
B |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -7.7 |
-4.9 |
79.0 |
39.0 |
124 |
64.8 |
0.0 |
0.0 |
|
| EBITDA | | -7.7 |
-4.9 |
79.0 |
39.0 |
124 |
64.8 |
0.0 |
0.0 |
|
| EBIT | | -7.7 |
-4.9 |
79.0 |
39.0 |
124 |
64.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -9.0 |
-404.9 |
72.4 |
442.6 |
124.1 |
63.3 |
0.0 |
0.0 |
|
| Net earnings | | -9.0 |
-404.9 |
63.3 |
433.2 |
96.7 |
49.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -9.0 |
-405 |
72.4 |
443 |
124 |
63.3 |
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 | | 320 |
-84.8 |
-21.5 |
412 |
508 |
557 |
432 |
432 |
|
| Interest-bearing liabilities | | 131 |
139 |
308 |
251 |
8.1 |
8.1 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 457 |
59.2 |
565 |
690 |
572 |
620 |
432 |
432 |
|
|
| Net Debt | | 130 |
135 |
253 |
154 |
-8.0 |
-83.4 |
-432 |
-432 |
|
|
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 | | -7.7 |
-4.9 |
79.0 |
39.0 |
124 |
64.8 |
0.0 |
0.0 |
|
| Gross profit growth | | -27.4% |
36.1% |
0.0% |
-50.7% |
218.0% |
-47.8% |
-100.0% |
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) | | 457 |
59 |
565 |
690 |
572 |
620 |
432 |
432 |
|
| Balance sheet change% | | 0.1% |
-87.0% |
853.4% |
22.3% |
-17.2% |
8.3% |
-30.2% |
0.0% |
|
| Added value | | -7.7 |
-4.9 |
79.0 |
39.0 |
124.1 |
64.8 |
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 |
-4.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 % | | -1.7% |
-134.8% |
22.6% |
71.9% |
21.2% |
10.9% |
0.0% |
0.0% |
|
| ROI % | | -1.7% |
-137.3% |
36.9% |
94.5% |
22.7% |
12.0% |
0.0% |
0.0% |
|
| ROE % | | -2.8% |
-213.5% |
20.3% |
88.7% |
21.0% |
9.2% |
0.0% |
0.0% |
|
| Equity ratio % | | 70.1% |
-58.9% |
-3.7% |
59.6% |
88.9% |
90.0% |
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, % | | -1,692.7% |
-2,748.4% |
319.6% |
395.9% |
-6.4% |
-128.8% |
0.0% |
0.0% |
|
| Gearing % | | 40.9% |
-163.4% |
-1,433.4% |
61.0% |
1.6% |
1.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 1.0% |
0.0% |
4.5% |
5.8% |
7.6% |
18.1% |
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 | | -135.9 |
-140.8 |
-77.5 |
-44.3 |
52.4 |
101.5 |
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 |
|