|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
| Bankruptcy risk | | 5.4% |
1.0% |
1.0% |
0.9% |
0.8% |
1.7% |
8.4% |
8.4% |
|
| Credit score (0-100) | | 43 |
88 |
86 |
89 |
90 |
71 |
29 |
29 |
|
| Credit rating | | BBB |
A |
A |
A |
A |
A |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
1,487.1 |
1,363.1 |
2,273.3 |
2,647.4 |
28.0 |
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 | | 75.3 |
339 |
-117 |
-162 |
-150 |
-315 |
0.0 |
0.0 |
|
| EBITDA | | -1,337 |
-436 |
-1,050 |
-985 |
-1,086 |
-1,382 |
0.0 |
0.0 |
|
| EBIT | | -1,472 |
-557 |
-1,167 |
-1,094 |
-757 |
-1,555 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -15,739.0 |
3,116.1 |
386.1 |
2,784.7 |
3,959.4 |
-1,068.6 |
0.0 |
0.0 |
|
| Net earnings | | -15,684.8 |
3,500.9 |
612.3 |
3,085.5 |
4,126.5 |
-1,014.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -15,739 |
3,116 |
386 |
2,785 |
3,959 |
-1,069 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 8,524 |
8,238 |
8,512 |
8,125 |
8,331 |
7,478 |
0.0 |
0.0 |
|
| Shareholders equity total | | 22,885 |
26,386 |
26,888 |
29,860 |
33,872 |
32,739 |
17,767 |
17,767 |
|
| Interest-bearing liabilities | | 6,019 |
7,899 |
8,377 |
8,805 |
10,570 |
10,481 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 29,850 |
34,477 |
35,669 |
38,982 |
44,661 |
43,702 |
17,767 |
17,767 |
|
|
| Net Debt | | 5,070 |
7,005 |
8,307 |
8,707 |
10,433 |
10,391 |
-17,767 |
-17,767 |
|
|
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 | | 75.3 |
339 |
-117 |
-162 |
-150 |
-315 |
0.0 |
0.0 |
|
| Gross profit growth | | -87.6% |
349.8% |
0.0% |
-38.2% |
7.5% |
-109.8% |
0.0% |
0.0% |
|
| Employees | | 2 |
2 |
1 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-50.0% |
100.0% |
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) | | 29,850 |
34,477 |
35,669 |
38,982 |
44,661 |
43,702 |
17,767 |
17,767 |
|
| Balance sheet change% | | -44.8% |
15.5% |
3.5% |
9.3% |
14.6% |
-2.1% |
-59.3% |
0.0% |
|
| Added value | | -1,337.1 |
-435.6 |
-1,050.5 |
-985.1 |
-648.3 |
-1,555.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -4,466 |
-406 |
157 |
-495 |
206 |
-854 |
-7,478 |
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 (%) | | -1,955.6% |
-164.4% |
993.4% |
673.7% |
503.9% |
493.5% |
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 % | | -32.8% |
11.1% |
1.5% |
7.8% |
9.9% |
-2.0% |
0.0% |
0.0% |
|
| ROI % | | -33.2% |
11.3% |
1.5% |
7.9% |
9.9% |
-2.0% |
0.0% |
0.0% |
|
| ROE % | | -47.5% |
14.2% |
2.3% |
10.9% |
12.9% |
-3.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 76.7% |
76.5% |
75.4% |
76.6% |
75.8% |
74.9% |
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, % | | -379.2% |
-1,608.0% |
-790.8% |
-883.9% |
-960.5% |
-751.8% |
0.0% |
0.0% |
|
| Gearing % | | 26.3% |
29.9% |
31.2% |
29.5% |
31.2% |
32.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 23.7% |
6.5% |
1.6% |
1.7% |
1.8% |
1.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.4 |
0.3 |
0.1 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
0.3 |
0.1 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 948.9 |
894.5 |
69.6 |
97.4 |
137.1 |
89.9 |
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 | | 1,753.6 |
-4,238.6 |
-5,727.9 |
-6,617.8 |
-7,632.7 |
-8,648.2 |
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 | | -669 |
-218 |
-1,050 |
-493 |
-324 |
-778 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -669 |
-218 |
-1,050 |
-493 |
-543 |
-691 |
0 |
0 |
|
| EBIT / employee | | -736 |
-278 |
-1,167 |
-547 |
-378 |
-778 |
0 |
0 |
|
| Net earnings / employee | | -7,842 |
1,750 |
612 |
1,543 |
2,063 |
-507 |
0 |
0 |
|
|