|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.9% |
|
| Bankruptcy risk | | 7.0% |
9.1% |
7.6% |
9.1% |
11.4% |
11.0% |
14.2% |
13.7% |
|
| Credit score (0-100) | | 36 |
29 |
33 |
27 |
20 |
21 |
15 |
3 |
|
| Credit rating | | BB |
B |
B |
B |
B |
B |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 476 |
343 |
385 |
500 |
289 |
134 |
0.0 |
0.0 |
|
| EBITDA | | 390 |
257 |
302 |
424 |
218 |
58.5 |
0.0 |
0.0 |
|
| EBIT | | 289 |
188 |
267 |
424 |
218 |
58.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 277.2 |
172.3 |
240.5 |
399.8 |
188.6 |
27.3 |
0.0 |
0.0 |
|
| Net earnings | | 537.2 |
172.3 |
295.5 |
581.8 |
-103.4 |
-42.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 277 |
172 |
241 |
400 |
189 |
27.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 16.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -6,747 |
-6,576 |
-6,281 |
-5,699 |
-5,802 |
-5,845 |
-5,970 |
-5,970 |
|
| Interest-bearing liabilities | | 6,798 |
6,290 |
5,712 |
5,382 |
5,128 |
4,778 |
5,970 |
5,970 |
|
| Balance sheet total (assets) | | 593 |
564 |
576 |
756 |
465 |
499 |
0.0 |
0.0 |
|
|
| Net Debt | | 6,783 |
6,244 |
5,627 |
5,268 |
5,007 |
4,605 |
5,970 |
5,970 |
|
|
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 | | 476 |
343 |
385 |
500 |
289 |
134 |
0.0 |
0.0 |
|
| Gross profit growth | | 114.0% |
-27.9% |
12.2% |
29.8% |
-42.2% |
-53.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | -100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 593 |
564 |
576 |
756 |
465 |
499 |
0 |
0 |
|
| Balance sheet change% | | -16.2% |
-5.0% |
2.2% |
31.2% |
-38.5% |
7.4% |
-100.0% |
0.0% |
|
| Added value | | 289.5 |
187.7 |
267.3 |
424.4 |
218.3 |
58.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -200 |
-138 |
-70 |
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 | | 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 (%) | | 60.8% |
54.7% |
69.4% |
84.9% |
75.5% |
43.6% |
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 % | | 3.8% |
2.6% |
3.8% |
6.4% |
3.4% |
0.9% |
0.0% |
0.0% |
|
| ROI % | | 4.1% |
2.9% |
4.5% |
7.7% |
4.2% |
1.2% |
0.0% |
0.0% |
|
| ROE % | | 82.6% |
29.8% |
51.8% |
87.4% |
-16.9% |
-8.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 8.5% |
-33.7% |
-49.7% |
-34.5% |
-62.6% |
-70.1% |
-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, % | | 1,740.5% |
2,433.7% |
1,861.5% |
1,241.4% |
2,293.9% |
7,871.0% |
0.0% |
0.0% |
|
| Gearing % | | -100.8% |
-95.6% |
-91.0% |
-94.4% |
-88.4% |
-81.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.2% |
0.2% |
0.4% |
0.4% |
0.6% |
0.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.2 |
0.2 |
0.4 |
0.6 |
0.3 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.2 |
0.2 |
0.4 |
0.6 |
0.3 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 14.5 |
45.5 |
85.0 |
113.9 |
121.1 |
172.7 |
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 | | -423.1 |
-694.0 |
-683.6 |
-514.2 |
-892.6 |
-1,285.6 |
-2,984.9 |
-2,984.9 |
|
| 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 |
59 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
59 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
59 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-43 |
0 |
0 |
|
|