|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.9% |
|
| Bankruptcy risk | | 3.8% |
18.1% |
17.8% |
19.1% |
13.8% |
14.8% |
15.2% |
14.1% |
|
| Credit score (0-100) | | 53 |
9 |
9 |
7 |
15 |
13 |
13 |
3 |
|
| Credit rating | | BB |
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 | | 503 |
-533 |
35.9 |
254 |
408 |
150 |
0.0 |
0.0 |
|
| EBITDA | | 201 |
-899 |
-93.4 |
134 |
347 |
-278 |
0.0 |
0.0 |
|
| EBIT | | 201 |
-899 |
-93.4 |
134 |
347 |
-278 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 233.1 |
-2,527.0 |
-95.4 |
133.1 |
325.9 |
-280.9 |
0.0 |
0.0 |
|
| Net earnings | | 124.4 |
-2,527.0 |
-70.4 |
133.1 |
560.9 |
-515.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 233 |
-2,527 |
-95.4 |
133 |
326 |
-281 |
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 | | 706 |
-2,077 |
-2,147 |
-2,014 |
-1,453 |
-1,969 |
-2,049 |
-2,049 |
|
| Interest-bearing liabilities | | 66.2 |
1,148 |
1,041 |
902 |
1,808 |
2,035 |
2,049 |
2,049 |
|
| Balance sheet total (assets) | | 2,175 |
268 |
20.9 |
50.6 |
368 |
165 |
0.0 |
0.0 |
|
|
| Net Debt | | 58.1 |
1,136 |
1,035 |
877 |
1,805 |
2,020 |
2,049 |
2,049 |
|
|
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 | | 503 |
-533 |
35.9 |
254 |
408 |
150 |
0.0 |
0.0 |
|
| Gross profit growth | | -24.0% |
0.0% |
0.0% |
606.2% |
60.7% |
-63.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
1 |
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) | | 2,175 |
268 |
21 |
51 |
368 |
165 |
0 |
0 |
|
| Balance sheet change% | | 135.2% |
-87.7% |
-92.2% |
142.3% |
627.7% |
-55.2% |
-100.0% |
0.0% |
|
| Added value | | 200.8 |
-898.5 |
-93.4 |
134.4 |
346.8 |
-278.3 |
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 |
-2.0 |
1.0 |
2.0 |
-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 (%) | | 39.9% |
168.7% |
-259.8% |
52.9% |
85.0% |
-185.9% |
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 % | | 15.2% |
32.1% |
-4.1% |
6.3% |
17.9% |
-14.1% |
0.0% |
0.0% |
|
| ROI % | | 18.9% |
-124.1% |
-4.3% |
6.7% |
18.5% |
-14.5% |
0.0% |
0.0% |
|
| ROE % | | 19.3% |
-519.2% |
-48.8% |
372.6% |
268.1% |
-193.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 32.4% |
-88.6% |
-99.0% |
-97.6% |
-79.8% |
-92.3% |
-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, % | | 29.0% |
-126.4% |
-1,107.9% |
652.6% |
520.3% |
-725.8% |
0.0% |
0.0% |
|
| Gearing % | | 9.4% |
-55.3% |
-48.5% |
-44.8% |
-124.4% |
-103.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.9% |
0.7% |
0.2% |
0.1% |
1.5% |
0.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
0.2 |
0.0 |
0.0 |
0.2 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
0.2 |
0.0 |
0.0 |
0.2 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 8.1 |
12.2 |
6.5 |
25.0 |
3.5 |
14.7 |
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 | | 145.6 |
-1,012.4 |
-1,099.8 |
-966.7 |
-1,453.2 |
-1,969.0 |
-1,024.5 |
-1,024.5 |
|
| 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 | | 201 |
-899 |
-93 |
134 |
347 |
-278 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 201 |
-899 |
-93 |
134 |
347 |
-278 |
0 |
0 |
|
| EBIT / employee | | 201 |
-899 |
-93 |
134 |
347 |
-278 |
0 |
0 |
|
| Net earnings / employee | | 124 |
-2,527 |
-70 |
133 |
561 |
-516 |
0 |
0 |
|
|