|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 11.2% |
3.7% |
6.0% |
2.9% |
2.9% |
6.1% |
15.8% |
15.8% |
|
 | Credit score (0-100) | | 23 |
53 |
39 |
56 |
58 |
37 |
12 |
12 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | 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 | | -273 |
0 |
-112 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -337 |
-66.3 |
-178 |
-67.9 |
-69.5 |
-72.8 |
0.0 |
0.0 |
|
 | EBITDA | | -337 |
-66.3 |
-178 |
-67.9 |
-69.5 |
-72.8 |
0.0 |
0.0 |
|
 | EBIT | | -337 |
-66.3 |
-178 |
-67.9 |
-69.5 |
-72.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -182.4 |
238.3 |
255.8 |
527.4 |
634.1 |
-3,738.7 |
0.0 |
0.0 |
|
 | Net earnings | | -182.4 |
238.3 |
174.6 |
411.4 |
494.6 |
-4,016.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -182 |
238 |
256 |
527 |
634 |
-3,739 |
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 | | -15,166 |
-14,927 |
-14,753 |
-14,341 |
-13,847 |
-17,863 |
-18,163 |
-18,163 |
|
 | Interest-bearing liabilities | | 18,415 |
22,441 |
24,900 |
28,440 |
30,640 |
35,440 |
18,163 |
18,163 |
|
 | Balance sheet total (assets) | | 3,278 |
7,539 |
10,254 |
14,242 |
16,958 |
17,881 |
0.0 |
0.0 |
|
|
 | Net Debt | | 18,410 |
22,439 |
23,902 |
27,138 |
30,423 |
34,397 |
18,163 |
18,163 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | -273 |
0 |
-112 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -89.6% |
-100.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -337 |
-66.3 |
-178 |
-67.9 |
-69.5 |
-72.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 87.6% |
80.3% |
-168.8% |
61.9% |
-2.2% |
-4.8% |
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) | | 3,278 |
7,539 |
10,254 |
14,242 |
16,958 |
17,881 |
0 |
0 |
|
 | Balance sheet change% | | 431.2% |
130.0% |
36.0% |
38.9% |
19.1% |
5.4% |
-100.0% |
0.0% |
|
 | Added value | | -336.8 |
-66.3 |
-178.2 |
-67.9 |
-69.5 |
-72.8 |
0.0 |
0.0 |
|
 | Added value % | | 123.2% |
0.0% |
158.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -1.0 |
-2.0 |
0.0 |
-1.0 |
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 % | | 123.2% |
0.0% |
158.8% |
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 % | | 66.8% |
0.0% |
-155.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 66.8% |
0.0% |
-155.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 66.8% |
0.0% |
-227.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -1.1% |
1.2% |
1.1% |
2.0% |
2.2% |
-11.2% |
0.0% |
0.0% |
|
 | ROI % | | -1.1% |
1.2% |
1.1% |
2.0% |
2.2% |
-11.3% |
0.0% |
0.0% |
|
 | ROE % | | -9.4% |
4.4% |
2.0% |
3.4% |
3.2% |
-23.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -82.2% |
-66.4% |
-59.0% |
-50.2% |
-44.9% |
-50.0% |
-100.0% |
-100.0% |
|
 | Relative indebtedness % | | -6,748.3% |
0.0% |
-22,277.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | -6,746.5% |
0.0% |
-21,387.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -5,465.9% |
-33,846.8% |
-13,410.8% |
-39,944.4% |
-43,799.0% |
-47,249.6% |
0.0% |
0.0% |
|
 | Gearing % | | -121.4% |
-150.3% |
-168.8% |
-198.3% |
-221.3% |
-198.4% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.2 |
0.3 |
0.4 |
0.5 |
0.5 |
0.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.3 |
0.4 |
0.5 |
0.5 |
0.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 4.7 |
2.1 |
998.7 |
1,302.1 |
217.5 |
1,043.5 |
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) | | 143.7 |
137.6 |
138.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | -1,148.2% |
0.0% |
-9,008.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -15,305.4 |
-15,068.0 |
-14,894.2 |
-14,483.0 |
-13,991.4 |
-18,012.3 |
-9,081.4 |
-9,081.4 |
|
 | Net working capital % | | 5,600.1% |
0.0% |
13,268.5% |
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 |
|
|