|
1000.0
| Bankruptcy risk for industry | | 4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
4.2% |
|
| Bankruptcy risk | | 9.7% |
14.9% |
9.6% |
10.0% |
9.5% |
9.8% |
17.2% |
17.2% |
|
| Credit score (0-100) | | 27 |
15 |
25 |
23 |
25 |
24 |
10 |
10 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -6.8 |
-12.8 |
-12.9 |
-10.6 |
-9.7 |
-10.5 |
0.0 |
0.0 |
|
| EBITDA | | -40.8 |
-71.5 |
-12.9 |
-10.6 |
-9.7 |
-10.5 |
0.0 |
0.0 |
|
| EBIT | | -1,011 |
-71.5 |
-12.9 |
-10.6 |
-9.7 |
-10.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,189.3 |
-199.0 |
-89.4 |
-112.2 |
-86.2 |
-130.8 |
0.0 |
0.0 |
|
| Net earnings | | -1,141.0 |
-166.0 |
-69.7 |
-87.5 |
-110.9 |
-102.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,189 |
-199 |
-89.4 |
-112 |
-86.2 |
-131 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 530 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -3,574 |
-3,740 |
-3,809 |
-3,897 |
-4,008 |
-4,110 |
-4,235 |
-4,235 |
|
| Interest-bearing liabilities | | 4,213 |
3,750 |
1,175 |
1,175 |
3,818 |
2,902 |
4,235 |
4,235 |
|
| Balance sheet total (assets) | | 643 |
146 |
110 |
134 |
110 |
131 |
0.0 |
0.0 |
|
|
| Net Debt | | 4,213 |
3,750 |
1,175 |
1,175 |
3,818 |
2,902 |
4,235 |
4,235 |
|
|
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 | | -6.8 |
-12.8 |
-12.9 |
-10.6 |
-9.7 |
-10.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-89.8% |
-0.7% |
17.7% |
8.4% |
-7.9% |
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) | | 643 |
146 |
110 |
134 |
110 |
131 |
0 |
0 |
|
| Balance sheet change% | | -58.9% |
-77.2% |
-25.2% |
22.5% |
-18.4% |
19.5% |
-100.0% |
0.0% |
|
| Added value | | -40.8 |
-71.5 |
-12.9 |
-10.6 |
-9.7 |
-10.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,940 |
-530 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-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 (%) | | 14,974.4% |
558.4% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | -24.6% |
-1.8% |
-0.3% |
-0.3% |
-0.2% |
-0.3% |
0.0% |
0.0% |
|
| ROI % | | -24.6% |
-1.8% |
-0.5% |
-0.9% |
-0.4% |
-0.3% |
0.0% |
0.0% |
|
| ROE % | | -103.3% |
-42.0% |
-54.5% |
-71.8% |
-91.0% |
-84.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -80.0% |
-94.9% |
-96.2% |
-95.6% |
-96.5% |
-96.9% |
-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, % | | -10,334.2% |
-5,242.0% |
-9,103.8% |
-11,055.7% |
-39,216.7% |
-27,640.8% |
0.0% |
0.0% |
|
| Gearing % | | -117.9% |
-100.3% |
-30.8% |
-30.1% |
-95.3% |
-70.6% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.3% |
3.2% |
3.1% |
8.6% |
3.1% |
3.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.2 |
0.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.2 |
0.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | -553.6 |
-151.4 |
-2,809.3 |
-2,896.8 |
-3,007.7 |
-4,109.8 |
-2,117.4 |
-2,117.4 |
|
| 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 |
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 |
|
|