| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 8.3% |
9.0% |
7.9% |
7.9% |
5.0% |
7.4% |
18.4% |
18.1% |
|
| Credit score (0-100) | | 32 |
29 |
32 |
32 |
44 |
31 |
7 |
7 |
|
| Credit rating | | B |
B |
B |
B |
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 | | 59.3 |
243 |
330 |
99.1 |
137 |
13.3 |
0.0 |
0.0 |
|
| EBITDA | | -87.5 |
206 |
120 |
43.4 |
67.8 |
2.8 |
0.0 |
0.0 |
|
| EBIT | | -87.5 |
206 |
120 |
43.4 |
67.8 |
2.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -101.8 |
194.3 |
116.8 |
47.0 |
72.6 |
14.2 |
0.0 |
0.0 |
|
| Net earnings | | -82.8 |
151.3 |
90.3 |
34.5 |
55.4 |
10.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -102 |
194 |
117 |
47.0 |
72.6 |
14.2 |
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 | | -61.0 |
90.3 |
181 |
215 |
270 |
226 |
69.6 |
69.6 |
|
| Interest-bearing liabilities | | 289 |
84.4 |
20.7 |
1.9 |
2.2 |
15.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 330 |
255 |
268 |
278 |
401 |
265 |
69.6 |
69.6 |
|
|
| Net Debt | | 277 |
71.0 |
-93.6 |
-99.1 |
-138 |
4.2 |
-69.6 |
-69.6 |
|
|
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 | | 59.3 |
243 |
330 |
99.1 |
137 |
13.3 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
309.0% |
35.9% |
-70.0% |
37.8% |
-90.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 330 |
255 |
268 |
278 |
401 |
265 |
70 |
70 |
|
| Balance sheet change% | | 0.0% |
-22.7% |
5.1% |
4.0% |
44.1% |
-33.9% |
-73.8% |
0.0% |
|
| Added value | | -87.5 |
205.6 |
120.2 |
43.4 |
67.8 |
2.8 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
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 (%) | | -147.4% |
84.7% |
36.4% |
43.8% |
49.6% |
21.0% |
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 % | | -21.7% |
65.4% |
48.0% |
18.3% |
22.0% |
4.5% |
0.0% |
0.0% |
|
| ROI % | | -29.2% |
90.9% |
66.7% |
23.9% |
30.5% |
5.8% |
0.0% |
0.0% |
|
| ROE % | | -25.1% |
72.1% |
66.7% |
17.5% |
22.8% |
4.3% |
0.0% |
0.0% |
|
| Equity ratio % | | -15.6% |
35.4% |
67.5% |
77.3% |
67.4% |
85.1% |
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, % | | -317.1% |
34.5% |
-77.9% |
-228.2% |
-204.2% |
149.1% |
0.0% |
0.0% |
|
| Gearing % | | -474.2% |
93.5% |
11.5% |
0.9% |
0.8% |
7.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 11.9% |
8.9% |
16.2% |
26.9% |
97.3% |
7.1% |
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 | | -78.6 |
71.2 |
166.2 |
201.5 |
257.1 |
208.5 |
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 | | -87 |
206 |
120 |
43 |
68 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -87 |
206 |
120 |
43 |
68 |
0 |
0 |
0 |
|
| EBIT / employee | | -87 |
206 |
120 |
43 |
68 |
0 |
0 |
0 |
|
| Net earnings / employee | | -83 |
151 |
90 |
35 |
55 |
0 |
0 |
0 |
|