|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 3.5% |
0.7% |
0.6% |
1.4% |
3.6% |
1.2% |
9.9% |
9.9% |
|
| Credit score (0-100) | | 52 |
92 |
93 |
74 |
49 |
75 |
6 |
6 |
|
| Credit rating | | BB |
A |
A |
BBB |
BB |
BBB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
2,750.6 |
2,945.7 |
291.0 |
0.0 |
769.9 |
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 | | -13.8 |
-8.3 |
-7.4 |
-122 |
-51.0 |
-56.2 |
0.0 |
0.0 |
|
| EBITDA | | -13.8 |
-8.3 |
-7.4 |
-122 |
-51.0 |
-56.2 |
0.0 |
0.0 |
|
| EBIT | | -13.8 |
-8.3 |
-7.4 |
-122 |
-51.0 |
-56.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -4,592.3 |
879.1 |
863.0 |
1,397.3 |
-3,960.9 |
1,370.9 |
0.0 |
0.0 |
|
| Net earnings | | -4,801.2 |
908.1 |
952.6 |
1,459.7 |
-3,836.7 |
1,480.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -4,592 |
879 |
863 |
1,397 |
-3,961 |
1,371 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 35,112 |
29,985 |
30,924 |
32,614 |
29,098 |
28,650 |
28,403 |
28,403 |
|
| Interest-bearing liabilities | | 2,046 |
2,457 |
2,925 |
16,702 |
8,716 |
10,189 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 37,988 |
32,785 |
34,008 |
54,065 |
41,693 |
43,064 |
28,403 |
28,403 |
|
|
| Net Debt | | 2,046 |
2,456 |
2,924 |
16,702 |
8,698 |
9,959 |
-28,403 |
-28,403 |
|
|
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 | | -13.8 |
-8.3 |
-7.4 |
-122 |
-51.0 |
-56.2 |
0.0 |
0.0 |
|
| Gross profit growth | | 22.8% |
40.3% |
10.6% |
-1,558.2% |
58.3% |
-10.2% |
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) | | 37,988 |
32,785 |
34,008 |
54,065 |
41,693 |
43,064 |
28,403 |
28,403 |
|
| Balance sheet change% | | -4.5% |
-13.7% |
3.7% |
59.0% |
-22.9% |
3.3% |
-34.0% |
0.0% |
|
| Added value | | -13.8 |
-8.3 |
-7.4 |
-122.3 |
-51.0 |
-56.2 |
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 |
-5.0 |
-5.0 |
-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 (%) | | 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 % | | -11.5% |
2.5% |
2.9% |
3.5% |
-7.1% |
4.4% |
0.0% |
0.0% |
|
| ROI % | | -11.7% |
2.6% |
2.9% |
3.7% |
-7.8% |
4.8% |
0.0% |
0.0% |
|
| ROE % | | -13.2% |
2.8% |
3.1% |
4.6% |
-12.4% |
5.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 92.4% |
91.5% |
90.9% |
60.3% |
69.8% |
66.5% |
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, % | | -14,794.5% |
-29,752.9% |
-39,651.3% |
-13,657.8% |
-17,058.7% |
-17,728.2% |
0.0% |
0.0% |
|
| Gearing % | | 5.8% |
8.2% |
9.5% |
51.2% |
30.0% |
35.6% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 5.9% |
0.4% |
3.8% |
1.5% |
4.3% |
5.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.3 |
0.2 |
0.3 |
0.1 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.3 |
0.2 |
0.3 |
0.1 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.1 |
0.7 |
0.3 |
0.0 |
17.8 |
230.4 |
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 | | -2,116.2 |
-2,191.3 |
-2,293.2 |
-19,837.0 |
-9,678.1 |
-11,922.9 |
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 | | 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 |
|
|