|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 4.6% |
5.7% |
5.7% |
4.1% |
2.3% |
1.9% |
11.0% |
11.0% |
|
 | Credit score (0-100) | | 47 |
41 |
40 |
47 |
64 |
69 |
22 |
22 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.5 |
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 | | 0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
-14.5 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
-14.5 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
-14.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 3.9 |
0.0 |
0.0 |
-0.0 |
1,600.4 |
-5.0 |
0.0 |
0.0 |
|
 | Net earnings | | 3.9 |
0.0 |
0.0 |
-0.0 |
1,600.4 |
-3.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 3.9 |
0.0 |
0.0 |
-0.0 |
1,600 |
-5.0 |
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 | | 10.9 |
10.9 |
10.9 |
40.0 |
1,640 |
1,519 |
1,357 |
1,357 |
|
 | Interest-bearing liabilities | | 19.2 |
19.2 |
19.2 |
46.2 |
46.2 |
46.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 30.2 |
30.2 |
30.1 |
86.1 |
1,687 |
1,565 |
1,357 |
1,357 |
|
|
 | Net Debt | | 7.6 |
7.6 |
7.7 |
45.0 |
45.0 |
-1,442 |
-1,357 |
-1,357 |
|
|
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 | | 0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
-14.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 30 |
30 |
30 |
86 |
1,687 |
1,565 |
1,357 |
1,357 |
|
 | Balance sheet change% | | 52.9% |
0.0% |
-0.1% |
185.7% |
1,858.3% |
-7.2% |
-13.3% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
-14.5 |
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 | | 0.0 |
0.0 |
0.0 |
-1.0 |
0.0 |
-1.0 |
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 (%) | | 0.0% |
0.0% |
0.0% |
100.0% |
0.0% |
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 % | | 15.6% |
0.0% |
0.0% |
-0.1% |
180.6% |
-0.3% |
0.0% |
0.0% |
|
 | ROI % | | 15.6% |
0.0% |
0.0% |
-0.1% |
180.6% |
-0.3% |
0.0% |
0.0% |
|
 | ROE % | | 71.1% |
0.0% |
0.0% |
-0.2% |
190.5% |
-0.2% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 36.2% |
36.2% |
36.2% |
46.4% |
97.3% |
97.0% |
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, % | | 0.0% |
0.0% |
0.0% |
-104,679.1% |
0.0% |
9,971.7% |
0.0% |
0.0% |
|
 | Gearing % | | 175.9% |
175.9% |
176.6% |
115.5% |
2.8% |
3.0% |
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% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.6 |
0.6 |
0.0 |
34.9 |
32.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.6 |
0.6 |
0.6 |
0.0 |
34.9 |
32.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 11.6 |
11.6 |
11.6 |
1.2 |
1.2 |
1,488.4 |
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 | | -7.6 |
-7.6 |
-7.7 |
-45.0 |
1,565.0 |
438.3 |
0.0 |
0.0 |
|
 | 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 |
|
|