|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 1.8% |
4.3% |
2.1% |
2.8% |
2.8% |
2.8% |
15.9% |
15.9% |
|
 | Credit score (0-100) | | 73 |
49 |
68 |
58 |
59 |
59 |
12 |
12 |
|
 | Credit rating | | A |
BBB |
A |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.3 |
0.0 |
0.1 |
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 | | -3.4 |
0.0 |
-10.6 |
2.1 |
-19.7 |
-8.3 |
0.0 |
0.0 |
|
 | EBITDA | | -3.4 |
0.0 |
-10.6 |
-78.1 |
-19.9 |
-14.1 |
0.0 |
0.0 |
|
 | EBIT | | -3.4 |
0.0 |
-10.6 |
-78.1 |
-19.9 |
-14.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 23.7 |
-128.7 |
40.0 |
-111.9 |
50.2 |
-18.9 |
0.0 |
0.0 |
|
 | Net earnings | | 4.9 |
-128.7 |
40.0 |
-111.9 |
50.2 |
-18.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 23.7 |
-129 |
40.0 |
-112 |
50.2 |
-18.9 |
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 | | 479 |
350 |
390 |
278 |
328 |
309 |
-1,991 |
-1,991 |
|
 | Interest-bearing liabilities | | 492 |
406 |
627 |
755 |
816 |
1,225 |
1,991 |
1,991 |
|
 | Balance sheet total (assets) | | 978 |
763 |
1,024 |
1,041 |
1,153 |
1,539 |
0.0 |
0.0 |
|
|
 | Net Debt | | 55.1 |
66.9 |
104 |
211 |
254 |
277 |
1,991 |
1,991 |
|
|
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 | | -3.4 |
0.0 |
-10.6 |
2.1 |
-19.7 |
-8.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
58.1% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 978 |
763 |
1,024 |
1,041 |
1,153 |
1,539 |
0 |
0 |
|
 | Balance sheet change% | | -29.2% |
-22.0% |
34.2% |
1.6% |
10.8% |
33.4% |
-100.0% |
0.0% |
|
 | Added value | | -3.4 |
0.0 |
-10.6 |
-78.1 |
-19.9 |
-14.1 |
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 | | -1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
-3,753.4% |
100.7% |
170.8% |
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 % | | 2.6% |
-14.1% |
5.6% |
-9.3% |
4.6% |
-1.4% |
0.0% |
0.0% |
|
 | ROI % | | 2.6% |
-14.3% |
5.7% |
-9.3% |
4.6% |
-1.4% |
0.0% |
0.0% |
|
 | ROE % | | 1.0% |
-31.1% |
10.8% |
-33.5% |
16.6% |
-5.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 49.0% |
45.9% |
38.1% |
26.7% |
28.5% |
20.1% |
-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, % | | -1,632.8% |
1,337,000.0% |
-982.8% |
-270.3% |
-1,279.3% |
-1,968.3% |
0.0% |
0.0% |
|
 | Gearing % | | 102.7% |
115.9% |
160.7% |
271.5% |
248.5% |
395.7% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.9% |
1.3% |
2.0% |
2.3% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 77.2 |
64.5 |
92.2 |
91.0 |
81.8 |
250.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 77.2 |
64.5 |
92.2 |
91.0 |
81.8 |
250.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 436.7 |
339.0 |
522.4 |
544.0 |
562.0 |
947.4 |
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 | | 548.6 |
456.9 |
656.9 |
691.0 |
732.0 |
1,128.4 |
-995.4 |
-995.4 |
|
 | 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 | | -3 |
0 |
-11 |
-78 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -3 |
0 |
-11 |
-78 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | -3 |
0 |
-11 |
-78 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 5 |
-129 |
40 |
-112 |
0 |
0 |
0 |
0 |
|
|