| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.2% |
3.2% |
|
| Bankruptcy risk | | 14.4% |
18.3% |
11.9% |
5.8% |
10.3% |
11.0% |
14.7% |
14.5% |
|
| Credit score (0-100) | | 16 |
8 |
20 |
38 |
23 |
17 |
2 |
3 |
|
| Credit rating | | B |
B |
B |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 101 |
160 |
183 |
210 |
184 |
60.9 |
0.0 |
0.0 |
|
| EBITDA | | -9.0 |
160 |
153 |
125 |
-31.0 |
-31.3 |
0.0 |
0.0 |
|
| EBIT | | -9.0 |
160 |
153 |
125 |
-31.0 |
-31.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -19.0 |
153.0 |
151.0 |
225.0 |
-32.0 |
-23.4 |
0.0 |
0.0 |
|
| Net earnings | | -19.0 |
153.0 |
136.0 |
225.0 |
-27.0 |
-18.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -19.0 |
153 |
151 |
225 |
-32.0 |
-23.4 |
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 | | -249 |
-96.0 |
40.0 |
189 |
105 |
85.9 |
-39.1 |
-39.1 |
|
| Interest-bearing liabilities | | 0.0 |
50.0 |
37.0 |
0.0 |
0.0 |
0.0 |
39.1 |
39.1 |
|
| Balance sheet total (assets) | | 134 |
102 |
183 |
347 |
395 |
179 |
0.0 |
0.0 |
|
|
| Net Debt | | -62.0 |
8.0 |
-28.0 |
-162 |
-33.0 |
-60.5 |
39.1 |
39.1 |
|
|
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 | | 101 |
160 |
183 |
210 |
184 |
60.9 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
58.4% |
14.4% |
14.8% |
-12.4% |
-66.9% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
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) | | 134 |
102 |
183 |
347 |
395 |
179 |
0 |
0 |
|
| Balance sheet change% | | 272.2% |
-23.9% |
79.4% |
89.6% |
13.8% |
-54.8% |
-100.0% |
0.0% |
|
| Added value | | -9.0 |
160.0 |
153.0 |
125.0 |
-31.0 |
-31.3 |
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 | | -2.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | -8.9% |
100.0% |
83.6% |
59.5% |
-16.8% |
-51.3% |
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 % | | -2.8% |
55.1% |
80.3% |
84.9% |
-8.4% |
-8.2% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
640.0% |
240.9% |
169.2% |
-21.1% |
-24.5% |
0.0% |
0.0% |
|
| ROE % | | -22.4% |
129.7% |
191.5% |
196.5% |
-18.4% |
-19.5% |
0.0% |
0.0% |
|
| Equity ratio % | | -65.0% |
-48.5% |
21.9% |
54.5% |
26.6% |
48.1% |
-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, % | | 688.9% |
5.0% |
-18.3% |
-129.6% |
106.5% |
193.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
-52.1% |
92.5% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
28.0% |
4.6% |
0.0% |
0.0% |
0.0% |
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 | | -249.0 |
-146.0 |
-10.0 |
139.0 |
55.0 |
35.9 |
-19.5 |
-19.5 |
|
| 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 |
160 |
153 |
125 |
-31 |
-31 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
160 |
153 |
125 |
-31 |
-31 |
0 |
0 |
|
| EBIT / employee | | 0 |
160 |
153 |
125 |
-31 |
-31 |
0 |
0 |
|
| Net earnings / employee | | 0 |
153 |
136 |
225 |
-27 |
-19 |
0 |
0 |
|