|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 2.6% |
2.0% |
2.2% |
1.6% |
2.3% |
2.0% |
17.0% |
17.0% |
|
| Credit score (0-100) | | 63 |
71 |
65 |
73 |
64 |
67 |
10 |
10 |
|
| Credit rating | | BBB |
A |
BBB |
A |
BBB |
A |
BB |
BB |
|
| Credit limit (kDKK) | | -0.0 |
-1.7 |
-0.4 |
-22.2 |
-0.2 |
-1.6 |
-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 | | -204 |
-201 |
-168 |
-235 |
-267 |
-530 |
0.0 |
0.0 |
|
| EBITDA | | -1,265 |
-1,257 |
-1,233 |
-1,277 |
-1,340 |
-1,578 |
0.0 |
0.0 |
|
| EBIT | | -1,370 |
-1,362 |
-1,338 |
-1,277 |
-1,340 |
-1,578 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -13,564.7 |
-152.8 |
-2,512.9 |
2,863.2 |
-2,483.0 |
1,781.0 |
0.0 |
0.0 |
|
| Net earnings | | -13,632.7 |
-218.7 |
-2,545.3 |
2,802.7 |
-1,040.0 |
1,726.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -13,565 |
-153 |
-2,513 |
2,863 |
-2,483 |
1,781 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 209 |
105 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -17,077 |
-17,295 |
-19,841 |
-17,038 |
-18,078 |
-16,351 |
-24,451 |
-24,451 |
|
| Interest-bearing liabilities | | 102,220 |
102,031 |
100,179 |
100,118 |
98,285 |
75,090 |
24,451 |
24,451 |
|
| Balance sheet total (assets) | | 89,976 |
87,463 |
82,594 |
85,847 |
81,238 |
58,969 |
0.0 |
0.0 |
|
|
| Net Debt | | 26,155 |
26,282 |
29,187 |
23,737 |
28,560 |
18,587 |
24,451 |
24,451 |
|
|
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 | | -204 |
-201 |
-168 |
-235 |
-267 |
-530 |
0.0 |
0.0 |
|
| Gross profit growth | | 34.2% |
1.4% |
16.3% |
-39.5% |
-13.6% |
-98.5% |
0.0% |
0.0% |
|
| Employees | | 0 |
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) | | 89,976 |
87,463 |
82,594 |
85,847 |
81,238 |
58,969 |
0 |
0 |
|
| Balance sheet change% | | -12.1% |
-2.8% |
-5.6% |
3.9% |
-5.4% |
-27.4% |
-100.0% |
0.0% |
|
| Added value | | -1,265.2 |
-1,257.5 |
-1,233.4 |
-1,276.7 |
-1,340.0 |
-1,577.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -209 |
-209 |
-209 |
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 |
-5.0 |
-5.0 |
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 (%) | | 671.2% |
677.1% |
794.5% |
543.2% |
501.9% |
297.6% |
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 % | | -3.7% |
2.5% |
0.7% |
5.1% |
6.2% |
4.9% |
0.0% |
0.0% |
|
| ROI % | | -5.1% |
2.5% |
0.7% |
5.1% |
6.2% |
4.9% |
0.0% |
0.0% |
|
| ROE % | | -14.2% |
-0.2% |
-3.0% |
3.3% |
-1.2% |
2.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -16.0% |
-16.5% |
-19.4% |
-16.6% |
-18.2% |
-21.7% |
-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, % | | -2,067.2% |
-2,090.0% |
-2,366.4% |
-1,859.3% |
-2,131.3% |
-1,178.1% |
0.0% |
0.0% |
|
| Gearing % | | -598.6% |
-589.9% |
-504.9% |
-587.6% |
-543.7% |
-459.2% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 18.9% |
2.7% |
3.2% |
2.3% |
8.8% |
2.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.5 |
0.8 |
1.4 |
1.4 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Current Ratio | | 1.5 |
0.8 |
1.4 |
1.4 |
1.3 |
1.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 76,065.2 |
75,749.2 |
70,991.5 |
76,380.9 |
69,725.0 |
56,502.8 |
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 | | -37,042.2 |
-75,746.7 |
-37,035.0 |
-36,811.6 |
-41,234.0 |
-23,244.7 |
-12,225.7 |
-12,225.7 |
|
| 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 |
-1,257 |
-1,233 |
-1,277 |
-1,340 |
-1,578 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-1,257 |
-1,233 |
-1,277 |
-1,340 |
-1,578 |
0 |
0 |
|
| EBIT / employee | | 0 |
-1,362 |
-1,338 |
-1,277 |
-1,340 |
-1,578 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-219 |
-2,545 |
2,803 |
-1,040 |
1,727 |
0 |
0 |
|
|