| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
6.4% |
|
| Bankruptcy risk | | 8.5% |
13.0% |
13.3% |
22.0% |
13.0% |
10.7% |
15.4% |
14.3% |
|
| Credit score (0-100) | | 31 |
19 |
18 |
4 |
16 |
22 |
12 |
3 |
|
| Credit rating | | B |
B |
B |
C |
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 | | 1,782 |
1,320 |
1,367 |
1,504 |
1,424 |
2,729 |
0.0 |
0.0 |
|
| EBITDA | | 210 |
-61.1 |
-48.0 |
-163 |
-56.0 |
270 |
0.0 |
0.0 |
|
| EBIT | | 190 |
-81.1 |
-68.0 |
-171 |
-56.0 |
270 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 179.9 |
-88.9 |
-77.0 |
-172.0 |
-59.0 |
238.7 |
0.0 |
0.0 |
|
| Net earnings | | 171.1 |
-88.6 |
-77.0 |
-172.0 |
-59.0 |
238.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 180 |
-88.6 |
-77.0 |
-172 |
-59.0 |
239 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 48.2 |
28.2 |
8.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 49.5 |
-39.1 |
-117 |
-322 |
-381 |
-142 |
-267 |
-267 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
267 |
267 |
|
| Balance sheet total (assets) | | 497 |
349 |
315 |
445 |
412 |
639 |
0.0 |
0.0 |
|
|
| Net Debt | | -12.6 |
-5.8 |
-8.0 |
-50.0 |
-12.0 |
-151 |
267 |
267 |
|
|
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 | | 1,782 |
1,320 |
1,367 |
1,504 |
1,424 |
2,729 |
0.0 |
0.0 |
|
| Gross profit growth | | 24.8% |
-25.9% |
3.5% |
10.0% |
-5.3% |
91.6% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
5 |
6 |
6 |
6 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
20.0% |
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) | | 497 |
349 |
315 |
445 |
412 |
639 |
0 |
0 |
|
| Balance sheet change% | | 30.0% |
-29.8% |
-9.6% |
41.3% |
-7.4% |
55.1% |
-100.0% |
0.0% |
|
| Added value | | 190.1 |
-81.1 |
-68.0 |
-171.0 |
-56.0 |
270.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -40 |
-40 |
-40 |
-16 |
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 |
1.0 |
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 (%) | | 10.7% |
-6.1% |
-5.0% |
-11.4% |
-3.9% |
9.9% |
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 % | | 38.0% |
-18.3% |
-16.6% |
-28.5% |
-7.2% |
34.3% |
0.0% |
0.0% |
|
| ROI % | | 304.2% |
-327.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROE % | | 79.3% |
-44.5% |
-23.2% |
-45.3% |
-13.8% |
45.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 10.0% |
-10.1% |
-27.1% |
-42.0% |
-48.0% |
-18.2% |
-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, % | | -6.0% |
9.4% |
16.7% |
30.7% |
21.4% |
-56.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 27.1% |
0.0% |
0.0% |
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 | | 1.3 |
-67.4 |
-125.0 |
-322.0 |
-381.0 |
-142.3 |
-133.6 |
-133.6 |
|
| 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 |
-14 |
-29 |
-9 |
45 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-10 |
-27 |
-9 |
45 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-14 |
-29 |
-9 |
45 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-15 |
-29 |
-10 |
40 |
0 |
0 |
|