| Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 11.5% |
8.3% |
8.4% |
11.0% |
8.3% |
9.6% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 22 |
31 |
29 |
21 |
29 |
24 |
12 |
12 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -0.1 |
0.0 |
0.0 |
-2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | -0.1 |
0.0 |
0.0 |
-2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT | | -0.1 |
0.0 |
0.0 |
-2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -0.4 |
-0.3 |
-0.4 |
-2.9 |
-0.1 |
0.0 |
0.0 |
0.0 |
|
| Net earnings | | -0.4 |
-0.3 |
-0.4 |
-2.9 |
-0.1 |
0.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -0.4 |
-0.3 |
-0.4 |
-2.9 |
-0.1 |
0.0 |
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 | | 44.1 |
43.7 |
43.4 |
40.5 |
40.4 |
40.4 |
-9.6 |
-9.6 |
|
| Interest-bearing liabilities | | 6.0 |
6.0 |
6.0 |
8.3 |
8.3 |
8.3 |
9.6 |
9.6 |
|
| Balance sheet total (assets) | | 50.1 |
49.7 |
49.4 |
48.8 |
48.6 |
48.6 |
0.0 |
0.0 |
|
|
| Net Debt | | -44.1 |
-43.7 |
-43.4 |
-40.5 |
-40.4 |
-40.4 |
9.6 |
9.6 |
|
|
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 | | -0.1 |
0.0 |
0.0 |
-2.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 97.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 50 |
50 |
49 |
49 |
49 |
49 |
0 |
0 |
|
| Balance sheet change% | | 0.9% |
-0.7% |
-0.7% |
-1.2% |
-0.3% |
0.0% |
-100.0% |
0.0% |
|
| Added value | | -0.1 |
0.0 |
0.0 |
-2.3 |
0.0 |
0.0 |
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 |
0.0 |
0.0 |
-1.0 |
0.0 |
0.0 |
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% |
0.0% |
0.0% |
100.0% |
0.0% |
0.0% |
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 % | | -0.2% |
0.0% |
0.0% |
-4.6% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROI % | | -0.2% |
0.0% |
0.0% |
-4.6% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROE % | | -0.8% |
-0.8% |
-0.9% |
-6.8% |
-0.3% |
0.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 88.0% |
87.9% |
87.8% |
83.1% |
83.0% |
83.0% |
-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, % | | 37,336.4% |
0.0% |
0.0% |
1,799.5% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gearing % | | 13.6% |
13.8% |
13.9% |
20.4% |
20.5% |
20.5% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.5% |
5.5% |
6.2% |
8.6% |
1.5% |
0.0% |
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 | | 44.1 |
43.7 |
43.4 |
40.5 |
40.4 |
40.4 |
-4.8 |
-4.8 |
|
| 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 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|