 | Bankruptcy risk for industry | | 9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
|
 | Bankruptcy risk | | 11.0% |
7.6% |
7.4% |
7.7% |
10.9% |
8.1% |
16.8% |
16.4% |
|
 | Credit score (0-100) | | 23 |
33 |
32 |
30 |
21 |
29 |
10 |
11 |
|
 | 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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 988 |
1,261 |
1,085 |
775 |
895 |
676 |
0.0 |
0.0 |
|
 | EBITDA | | -177 |
166 |
-103 |
-59.3 |
335 |
-150 |
0.0 |
0.0 |
|
 | EBIT | | -177 |
166 |
-103 |
-59.3 |
335 |
-150 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -176.7 |
166.8 |
-105.0 |
-54.9 |
326.2 |
-150.0 |
0.0 |
0.0 |
|
 | Net earnings | | -249.3 |
231.2 |
-82.8 |
-43.7 |
253.1 |
-174.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -177 |
167 |
-105 |
-54.9 |
326 |
-150 |
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 | | 33.5 |
265 |
182 |
138 |
391 |
217 |
91.7 |
91.7 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 426 |
730 |
1,154 |
923 |
811 |
679 |
91.7 |
91.7 |
|
|
 | Net Debt | | -21.7 |
-552 |
-315 |
-135 |
-163 |
-155 |
-91.7 |
-91.7 |
|
|
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 | | 988 |
1,261 |
1,085 |
775 |
895 |
676 |
0.0 |
0.0 |
|
 | Gross profit growth | | -1.8% |
27.6% |
-13.9% |
-28.6% |
15.5% |
-24.5% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
-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) | | 426 |
730 |
1,154 |
923 |
811 |
679 |
92 |
92 |
|
 | Balance sheet change% | | -31.4% |
71.2% |
58.3% |
-20.1% |
-12.1% |
-16.2% |
-86.5% |
0.0% |
|
 | Added value | | -176.7 |
166.5 |
-103.0 |
-59.3 |
334.7 |
-149.6 |
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 |
-1.0 |
-2.0 |
1.0 |
-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 (%) | | -17.9% |
13.2% |
-9.5% |
-7.7% |
37.4% |
-22.1% |
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 % | | -33.7% |
29.1% |
-10.6% |
-4.9% |
38.6% |
-20.1% |
0.0% |
0.0% |
|
 | ROI % | | -111.7% |
112.6% |
-44.7% |
-32.0% |
126.4% |
-49.2% |
0.0% |
0.0% |
|
 | ROE % | | -157.6% |
155.0% |
-37.1% |
-27.3% |
95.6% |
-57.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 7.9% |
36.3% |
15.8% |
15.0% |
48.3% |
31.9% |
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, % | | 12.3% |
-331.6% |
305.7% |
227.4% |
-48.8% |
103.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | 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% |
|
 | 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 | | 33.5 |
264.7 |
181.9 |
138.2 |
391.3 |
216.7 |
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 | | -177 |
166 |
-103 |
-59 |
335 |
-75 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -177 |
166 |
-103 |
-59 |
335 |
-75 |
0 |
0 |
|
 | EBIT / employee | | -177 |
166 |
-103 |
-59 |
335 |
-75 |
0 |
0 |
|
 | Net earnings / employee | | -249 |
231 |
-83 |
-44 |
253 |
-87 |
0 |
0 |
|