| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
|
| Bankruptcy risk | | 5.9% |
8.2% |
6.1% |
6.1% |
3.8% |
19.0% |
26.5% |
17.4% |
|
| Credit score (0-100) | | 41 |
31 |
39 |
38 |
49 |
6 |
2 |
2 |
|
| Credit rating | | BB |
B |
BB |
BB |
BB |
B |
C |
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 | | -31.7 |
-252 |
-49.9 |
-32.3 |
29.7 |
-17.8 |
0.0 |
0.0 |
|
| EBITDA | | 298 |
118 |
249 |
-32.3 |
256 |
1,079 |
0.0 |
0.0 |
|
| EBIT | | 133 |
-66.9 |
99.7 |
-46.3 |
143 |
531 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 125.3 |
-69.1 |
98.7 |
-49.4 |
140.0 |
509.7 |
0.0 |
0.0 |
|
| Net earnings | | 102.8 |
-53.9 |
76.9 |
-39.2 |
106.4 |
434.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 125 |
-69.1 |
98.7 |
-49.4 |
140 |
510 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 1,049 |
954 |
940 |
926 |
501 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 916 |
862 |
939 |
900 |
1,006 |
940 |
3.8 |
3.8 |
|
| Interest-bearing liabilities | | 34.5 |
126 |
20.7 |
29.5 |
42.2 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,132 |
1,151 |
1,061 |
1,039 |
1,174 |
1,162 |
3.8 |
3.8 |
|
|
| Net Debt | | 34.5 |
-19.8 |
-36.8 |
17.3 |
-553 |
-1,162 |
-3.8 |
-3.8 |
|
|
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 | | -31.7 |
-252 |
-49.9 |
-32.3 |
29.7 |
-17.8 |
0.0 |
0.0 |
|
| Gross profit growth | | -42.4% |
-693.6% |
80.2% |
35.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | -100.0% |
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) | | 1,132 |
1,151 |
1,061 |
1,039 |
1,174 |
1,162 |
4 |
4 |
|
| Balance sheet change% | | -14.3% |
1.8% |
-7.8% |
-2.1% |
12.9% |
-1.0% |
-99.7% |
0.0% |
|
| Added value | | 297.8 |
117.8 |
249.4 |
-32.3 |
156.7 |
1,079.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -320 |
-279 |
-164 |
-28 |
-538 |
-1,050 |
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 |
-1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
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 (%) | | -419.5% |
26.6% |
-199.6% |
143.3% |
479.8% |
-2,986.0% |
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 % | | 10.8% |
-5.5% |
9.0% |
-4.4% |
12.9% |
45.4% |
0.0% |
0.0% |
|
| ROI % | | 11.6% |
-6.0% |
9.5% |
-4.5% |
13.6% |
52.3% |
0.0% |
0.0% |
|
| ROE % | | 11.8% |
-6.1% |
8.5% |
-4.3% |
11.2% |
44.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 80.9% |
74.9% |
88.5% |
86.6% |
85.7% |
80.9% |
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, % | | 11.6% |
-16.8% |
-14.8% |
-53.4% |
-216.4% |
-107.7% |
0.0% |
0.0% |
|
| Gearing % | | 3.8% |
14.6% |
2.2% |
3.3% |
4.2% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
8.4% |
1.4% |
12.3% |
8.6% |
100.0% |
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 | | -53.8 |
-33.1 |
79.6 |
44.2 |
543.4 |
935.2 |
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 |
|