|
1000.0
| Bankruptcy risk for industry | | 2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
2.5% |
|
| Bankruptcy risk | | 19.2% |
16.0% |
7.8% |
28.0% |
8.8% |
14.3% |
14.5% |
14.3% |
|
| Credit score (0-100) | | 7 |
12 |
31 |
1 |
27 |
11 |
2 |
3 |
|
| Credit rating | | C |
B |
B |
C |
B |
B |
B |
B |
|
| 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 | | 1,213 |
728,073 |
2,689 |
-375 |
1,857 |
1,910 |
0.0 |
0.0 |
|
| EBITDA | | -54.4 |
-734,605 |
1,478 |
-1,573 |
649 |
569 |
0.0 |
0.0 |
|
| EBIT | | -144 |
-761,730 |
1,468 |
-1,580 |
564 |
498 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -242.8 |
-899,036.0 |
1,256.8 |
-1,596.8 |
515.6 |
-74.5 |
0.0 |
0.0 |
|
| Net earnings | | -235.2 |
-684,776.0 |
981.9 |
-1,596.8 |
515.6 |
-74.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -243 |
-899,036 |
1,257 |
-1,597 |
516 |
-74.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 36.8 |
9,659 |
45.1 |
37.9 |
223 |
160 |
0.0 |
0.0 |
|
| Shareholders equity total | | -459 |
-1,143,313 |
-161 |
-1,758 |
-1,243 |
-1,360 |
-1,490 |
-1,490 |
|
| Interest-bearing liabilities | | 0.0 |
477,538 |
644 |
1,319 |
634 |
298 |
1,490 |
1,490 |
|
| Balance sheet total (assets) | | 1,776 |
1,377,807 |
3,282 |
1,371 |
1,563 |
2,378 |
0.0 |
0.0 |
|
|
| Net Debt | | -228 |
446,454 |
38.8 |
1,319 |
427 |
-221 |
1,490 |
1,490 |
|
|
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 | | 1,213 |
728,073 |
2,689 |
-375 |
1,857 |
1,910 |
0.0 |
0.0 |
|
| Gross profit growth | | 30.4% |
59,908.0% |
-99.6% |
0.0% |
0.0% |
2.9% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-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) | | 1,776 |
1,377,807 |
3,282 |
1,371 |
1,563 |
2,378 |
0 |
0 |
|
| Balance sheet change% | | -5.9% |
77,495.8% |
-99.8% |
-58.2% |
14.0% |
52.2% |
-100.0% |
0.0% |
|
| Added value | | -54.4 |
-734,605.0 |
1,478.4 |
-1,573.1 |
571.6 |
569.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -391 |
-17,503 |
-9,624 |
-14 |
100 |
-134 |
-160 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
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 (%) | | -11.9% |
-104.6% |
54.6% |
421.5% |
30.4% |
26.1% |
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 % | | -6.6% |
-60.4% |
0.1% |
-48.0% |
19.1% |
16.0% |
0.0% |
0.0% |
|
| ROI % | | -87.7% |
-319.0% |
0.6% |
-160.8% |
57.9% |
112.3% |
0.0% |
0.0% |
|
| ROE % | | -12.8% |
-99.3% |
0.1% |
-68.6% |
35.2% |
-3.8% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -20.5% |
-45.3% |
-4.7% |
-56.2% |
-44.3% |
-36.4% |
-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, % | | 419.6% |
-60.8% |
2.6% |
-83.8% |
65.7% |
-38.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
-41.8% |
-399.2% |
-75.0% |
-51.0% |
-21.9% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 98.1% |
57.5% |
0.1% |
1.9% |
5.1% |
128.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.3 |
0.7 |
0.3 |
0.2 |
0.4 |
0.0 |
0.0 |
|
| Current Ratio | | 0.7 |
0.5 |
0.8 |
0.5 |
0.3 |
0.5 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 228.2 |
31,084.0 |
605.6 |
0.1 |
207.7 |
518.7 |
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 | | -714.1 |
-1,371,763.0 |
-639.5 |
-1,104.4 |
-1,744.1 |
-1,952.9 |
-745.0 |
-745.0 |
|
| 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 | | -27 |
-367,303 |
739 |
-787 |
286 |
285 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -27 |
-367,303 |
739 |
-787 |
325 |
285 |
0 |
0 |
|
| EBIT / employee | | -72 |
-380,865 |
734 |
-790 |
282 |
249 |
0 |
0 |
|
| Net earnings / employee | | -118 |
-342,388 |
491 |
-798 |
258 |
-37 |
0 |
0 |
|
|