|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 2.9% |
16.0% |
13.8% |
16.3% |
4.4% |
3.0% |
9.9% |
9.7% |
|
| Credit score (0-100) | | 60 |
12 |
16 |
10 |
47 |
56 |
25 |
25 |
|
| Credit rating | | BBB |
BB |
BB |
BB |
BBB |
BBB |
BB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -10.6 |
-5.0 |
-10.0 |
-0.0 |
41,815 |
43,800 |
0.0 |
0.0 |
|
| EBITDA | | -10.6 |
-5.0 |
-10.0 |
-0.0 |
41,815 |
43,800 |
0.0 |
0.0 |
|
| EBIT | | -10.6 |
-5.0 |
-10.0 |
-0.0 |
41,815 |
43,800 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -23.5 |
-1,412.7 |
-60.0 |
1,131.6 |
39,400.0 |
43,409.3 |
0.0 |
0.0 |
|
| Net earnings | | -23.5 |
-1,412.7 |
-60.5 |
1,165.1 |
31,018.0 |
33,656.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -23.5 |
-1,413 |
-60.0 |
1,132 |
39,400 |
43,409 |
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 | | 903 |
-509 |
-570 |
595 |
31,613 |
9,933 |
9,535 |
9,535 |
|
| Interest-bearing liabilities | | 663 |
663 |
564 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,571 |
158 |
1.2 |
595 |
39,962 |
19,584 |
9,535 |
9,535 |
|
|
| Net Debt | | 349 |
504 |
563 |
-562 |
-38,648 |
-13,553 |
-9,535 |
-9,535 |
|
|
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 | | -10.6 |
-5.0 |
-10.0 |
-0.0 |
41,815 |
43,800 |
0.0 |
0.0 |
|
| Gross profit growth | | -112.9% |
52.9% |
-99.6% |
99.9% |
0.0% |
4.7% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
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) | | 1,571 |
158 |
1 |
595 |
39,962 |
19,584 |
9,535 |
9,535 |
|
| Balance sheet change% | | -6.0% |
-89.9% |
-99.2% |
48,332.2% |
6,613.6% |
-51.0% |
-51.3% |
0.0% |
|
| Added value | | -10.6 |
-5.0 |
-10.0 |
-0.0 |
41,814.8 |
43,799.9 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | -0.4% |
-33.5% |
-1.6% |
202.0% |
212.6% |
156.4% |
0.0% |
0.0% |
|
| ROI % | | -0.4% |
-33.7% |
-1.6% |
203.3% |
267.7% |
224.2% |
0.0% |
0.0% |
|
| ROE % | | -2.6% |
-266.2% |
-75.8% |
390.7% |
192.6% |
162.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 57.5% |
-76.3% |
-99.8% |
100.0% |
79.1% |
50.7% |
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, % | | -3,281.0% |
-10,063.4% |
-5,626.2% |
5,617,220.0% |
-92.4% |
-30.9% |
0.0% |
0.0% |
|
| Gearing % | | 73.3% |
-130.1% |
-98.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.4% |
156.6% |
8.2% |
16.5% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.8 |
0.2 |
0.0 |
0.0 |
4.6 |
1.9 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
0.2 |
0.0 |
0.0 |
4.6 |
1.9 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 313.3 |
158.3 |
1.0 |
561.7 |
38,647.9 |
13,553.2 |
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 | | 533.3 |
-509.4 |
-569.9 |
595.2 |
30,324.6 |
8,732.6 |
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 |
20,907 |
21,900 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
20,907 |
21,900 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
20,907 |
21,900 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
15,509 |
16,828 |
0 |
0 |
|
|