 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
8.3% |
8.3% |
|
 | Bankruptcy risk | | 12.7% |
9.6% |
10.6% |
14.2% |
25.7% |
12.6% |
15.7% |
15.7% |
|
 | Credit score (0-100) | | 20 |
27 |
23 |
14 |
2 |
18 |
12 |
12 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
B |
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 | | 225 |
317 |
229 |
-62.5 |
67.7 |
121 |
0.0 |
0.0 |
|
 | EBITDA | | 22.0 |
9.6 |
39.6 |
-334 |
-216 |
-119 |
0.0 |
0.0 |
|
 | EBIT | | 8.6 |
-3.8 |
26.2 |
-347 |
-221 |
-131 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 8.5 |
-3.8 |
25.8 |
-53.9 |
-71.4 |
-106.1 |
0.0 |
0.0 |
|
 | Net earnings | | 8.5 |
-3.8 |
25.8 |
-53.9 |
-71.4 |
-106.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 8.5 |
-3.8 |
25.8 |
-53.9 |
-71.4 |
-106 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 25.2 |
16.8 |
8.4 |
0.0 |
0.0 |
28.7 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -33.4 |
42.8 |
68.6 |
14.7 |
-56.7 |
-163 |
-243 |
-243 |
|
 | Interest-bearing liabilities | | 110 |
25.7 |
1.2 |
2.0 |
47.7 |
231 |
258 |
258 |
|
 | Balance sheet total (assets) | | 155 |
170 |
205 |
84.3 |
78.0 |
105 |
15.0 |
15.0 |
|
|
 | Net Debt | | 70.7 |
4.1 |
-66.0 |
-11.5 |
37.0 |
214 |
258 |
258 |
|
|
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 | | 225 |
317 |
229 |
-62.5 |
67.7 |
121 |
0.0 |
0.0 |
|
 | Gross profit growth | | 15.8% |
41.1% |
-27.9% |
0.0% |
0.0% |
79.5% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
0 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
-240.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 155 |
170 |
205 |
84 |
78 |
105 |
15 |
15 |
|
 | Balance sheet change% | | 0.4% |
9.4% |
20.9% |
-58.9% |
-7.5% |
34.2% |
-85.7% |
0.0% |
|
 | Added value | | 22.0 |
9.6 |
39.6 |
-333.7 |
-208.0 |
121.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -27 |
-27 |
-27 |
-27 |
-10 |
12 |
-29 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 1.0 |
-1.0 |
1.0 |
-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 (%) | | 3.8% |
-1.2% |
11.5% |
555.1% |
-327.2% |
-107.8% |
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 % | | 4.4% |
-2.1% |
14.0% |
-39.3% |
-65.1% |
-50.8% |
0.0% |
0.0% |
|
 | ROI % | | 7.5% |
-4.2% |
37.9% |
-131.6% |
-221.5% |
-73.4% |
0.0% |
0.0% |
|
 | ROE % | | 5.5% |
-3.8% |
46.3% |
-129.4% |
-154.1% |
-116.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | -17.7% |
25.3% |
33.5% |
17.4% |
-42.1% |
-60.9% |
-94.2% |
-94.2% |
|
 | 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, % | | 322.2% |
42.9% |
-166.6% |
3.5% |
-17.1% |
-180.0% |
0.0% |
0.0% |
|
 | Gearing % | | -331.0% |
60.1% |
1.7% |
13.6% |
-84.1% |
-141.7% |
-106.2% |
-106.2% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.1% |
0.0% |
3.5% |
-188.7% |
0.4% |
2.8% |
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 | | -137.9 |
-48.2 |
-9.1 |
-10.3 |
-76.7 |
-206.5 |
-128.9 |
-128.9 |
|
 | 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 | | 22 |
10 |
40 |
-334 |
0 |
121 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
-240 |
0 |
0 |
|
 | EBITDA / employee | | 22 |
10 |
40 |
-334 |
0 |
-119 |
0 |
0 |
|
 | EBIT / employee | | 9 |
-4 |
26 |
-347 |
0 |
-131 |
0 |
0 |
|
 | Net earnings / employee | | 8 |
-4 |
26 |
-54 |
0 |
-106 |
0 |
0 |
|