|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.8% |
|
| Bankruptcy risk | | 4.5% |
5.5% |
6.5% |
5.7% |
6.7% |
6.4% |
15.8% |
14.3% |
|
| Credit score (0-100) | | 48 |
43 |
38 |
40 |
34 |
37 |
11 |
3 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
BB |
B |
B |
|
| 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 | | 186 |
81.0 |
289 |
176 |
342 |
194 |
0.0 |
0.0 |
|
| EBITDA | | 48.0 |
81.0 |
289 |
134 |
258 |
194 |
0.0 |
0.0 |
|
| EBIT | | 2.6 |
-5.0 |
143 |
-11.8 |
111 |
48.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -193.1 |
-231.1 |
-94.2 |
-263.0 |
-99.8 |
-164.4 |
0.0 |
0.0 |
|
| Net earnings | | -150.6 |
-273.6 |
-94.2 |
-263.0 |
-99.8 |
-164.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -193 |
-231 |
-94.2 |
-263 |
-99.8 |
-164 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 3,310 |
3,566 |
3,436 |
3,290 |
3,143 |
2,997 |
0.0 |
0.0 |
|
| Shareholders equity total | | -101 |
-374 |
-468 |
-731 |
-831 |
-996 |
-1,046 |
-1,046 |
|
| Interest-bearing liabilities | | 3,279 |
3,576 |
3,435 |
3,367 |
3,192 |
3,030 |
1,046 |
1,046 |
|
| Balance sheet total (assets) | | 3,474 |
3,661 |
3,454 |
3,415 |
3,259 |
3,019 |
0.0 |
0.0 |
|
|
| Net Debt | | 3,279 |
3,576 |
3,435 |
3,367 |
3,192 |
3,023 |
1,046 |
1,046 |
|
|
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 | | 186 |
81.0 |
289 |
176 |
342 |
194 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-56.5% |
257.4% |
-39.0% |
93.7% |
-43.2% |
-100.0% |
0.0% |
|
| Employees | | 2 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-50.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 3,474 |
3,661 |
3,454 |
3,415 |
3,259 |
3,019 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
5.4% |
-5.7% |
-1.1% |
-4.6% |
-7.4% |
-100.0% |
0.0% |
|
| Added value | | 48.0 |
81.0 |
289.4 |
134.4 |
257.7 |
194.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 3,264 |
170 |
-276 |
-292 |
-292 |
-292 |
-2,997 |
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 |
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 (%) | | 1.4% |
-6.1% |
49.5% |
-6.7% |
32.6% |
24.7% |
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 % | | 0.1% |
-0.1% |
3.6% |
-0.3% |
2.7% |
1.2% |
0.0% |
0.0% |
|
| ROI % | | 0.1% |
-0.1% |
4.1% |
-0.3% |
3.4% |
1.5% |
0.0% |
0.0% |
|
| ROE % | | -4.3% |
-7.7% |
-2.6% |
-7.7% |
-3.0% |
-5.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -2.8% |
-9.3% |
-12.1% |
-17.6% |
-20.3% |
-24.8% |
-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, % | | 6,825.4% |
4,415.9% |
1,187.0% |
2,505.1% |
1,238.9% |
1,556.5% |
0.0% |
0.0% |
|
| Gearing % | | -3,258.2% |
-955.7% |
-733.4% |
-460.4% |
-384.1% |
-304.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 11.9% |
6.6% |
6.8% |
7.4% |
6.4% |
6.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.2 |
0.1 |
0.0 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.2 |
0.1 |
0.0 |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
6.7 |
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 | | -652.2 |
-504.3 |
-861.5 |
-881.6 |
-962.0 |
-1,095.9 |
-522.8 |
-522.8 |
|
| 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 | | 24 |
81 |
289 |
134 |
258 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 24 |
81 |
289 |
134 |
258 |
0 |
0 |
0 |
|
| EBIT / employee | | 1 |
-5 |
143 |
-12 |
111 |
0 |
0 |
0 |
|
| Net earnings / employee | | -75 |
-274 |
-94 |
-263 |
-100 |
0 |
0 |
0 |
|
|