| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
|
| Bankruptcy risk | | 13.7% |
10.5% |
23.1% |
6.2% |
10.3% |
13.5% |
20.5% |
17.0% |
|
| Credit score (0-100) | | 18 |
25 |
4 |
38 |
23 |
16 |
4 |
10 |
|
| Credit rating | | BB |
BB |
B |
BBB |
BB |
BB |
B |
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 | | -5.7 |
-3.1 |
-8.6 |
591 |
259 |
90.5 |
0.0 |
0.0 |
|
| EBITDA | | -5.7 |
-3.1 |
-8.6 |
552 |
207 |
54.5 |
0.0 |
0.0 |
|
| EBIT | | -5.7 |
-3.1 |
-8.6 |
552 |
207 |
54.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -6.1 |
-4.7 |
-2,464.3 |
446.0 |
105.2 |
-31.7 |
0.0 |
0.0 |
|
| Net earnings | | -4.8 |
-3.6 |
-2,439.2 |
389.7 |
81.7 |
-25.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -6.1 |
-4.7 |
-2,464 |
446 |
105 |
-31.7 |
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 | | 85.6 |
82.0 |
-2,357 |
-1,967 |
-1,886 |
-1,911 |
-1,991 |
-1,991 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
994 |
680 |
464 |
263 |
1,991 |
1,991 |
|
| Balance sheet total (assets) | | 106 |
192 |
446 |
793 |
461 |
447 |
0.0 |
0.0 |
|
|
| Net Debt | | -103 |
-187 |
578 |
83.3 |
9.9 |
-155 |
1,991 |
1,991 |
|
|
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 | | -5.7 |
-3.1 |
-8.6 |
591 |
259 |
90.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 16.9% |
44.9% |
-174.7% |
0.0% |
-56.1% |
-65.1% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
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) | | 106 |
192 |
446 |
793 |
461 |
447 |
0 |
0 |
|
| Balance sheet change% | | 3.6% |
81.0% |
132.3% |
77.9% |
-41.9% |
-2.9% |
-100.0% |
0.0% |
|
| Added value | | -5.7 |
-3.1 |
-8.6 |
552.4 |
207.0 |
54.5 |
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 | | -2.0 |
-3.0 |
-4.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
93.5% |
79.9% |
60.2% |
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 % | | -5.5% |
-2.1% |
-157.5% |
19.9% |
8.1% |
2.5% |
0.0% |
0.0% |
|
| ROI % | | -6.5% |
-3.7% |
-170.2% |
21.5% |
9.1% |
2.9% |
0.0% |
0.0% |
|
| ROE % | | -5.4% |
-4.3% |
-924.0% |
62.9% |
13.0% |
-5.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 80.7% |
42.7% |
-84.1% |
-71.3% |
-80.4% |
-81.0% |
-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, % | | 1,810.9% |
5,954.9% |
-6,707.0% |
15.1% |
4.8% |
-284.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
-42.2% |
-34.6% |
-24.6% |
-13.7% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
21.3% |
12.7% |
17.8% |
24.9% |
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 | | -14.4 |
-18.0 |
231.8 |
159.0 |
-93.1 |
-284.7 |
-995.6 |
-995.6 |
|
| 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 | | 0 |
0 |
0 |
0 |
207 |
55 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
207 |
55 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
207 |
55 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
82 |
-25 |
0 |
0 |
|