|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 11.6% |
5.8% |
5.8% |
5.5% |
2.7% |
2.3% |
9.8% |
9.8% |
|
 | Credit score (0-100) | | 22 |
41 |
40 |
40 |
59 |
63 |
25 |
25 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -5.0 |
-5.1 |
-5.9 |
-6.6 |
-16.0 |
-9.9 |
0.0 |
0.0 |
|
 | EBITDA | | -5.0 |
-5.1 |
-5.9 |
-6.6 |
-16.0 |
-9.9 |
0.0 |
0.0 |
|
 | EBIT | | -5.0 |
-5.1 |
-5.9 |
-6.6 |
-16.0 |
-9.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -5.6 |
-5.7 |
-31.3 |
3,080.9 |
-27.0 |
-9.9 |
0.0 |
0.0 |
|
 | Net earnings | | -5.6 |
-5.7 |
-31.3 |
3,080.9 |
-27.0 |
-9.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -5.6 |
-5.7 |
-31.3 |
3,081 |
-27.0 |
-9.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 39.4 |
33.7 |
2.4 |
3,083 |
2,942 |
2,814 |
2,642 |
2,642 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
7.0 |
187 |
243 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 45.0 |
39.3 |
14.2 |
3,096 |
3,135 |
3,202 |
2,642 |
2,642 |
|
|
 | Net Debt | | -45.0 |
0.0 |
0.0 |
-3,039 |
67.0 |
238 |
-2,642 |
-2,642 |
|
|
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 | | -5.0 |
-5.1 |
-5.9 |
-6.6 |
-16.0 |
-9.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-1.3% |
-17.2% |
-10.8% |
-143.5% |
38.1% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
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) | | 45 |
39 |
14 |
3,096 |
3,135 |
3,202 |
2,642 |
2,642 |
|
 | Balance sheet change% | | 0.0% |
-12.6% |
-63.8% |
21,656.5% |
1.2% |
2.2% |
-17.5% |
0.0% |
|
 | Added value | | -5.0 |
-5.1 |
-5.9 |
-6.6 |
-16.0 |
-9.9 |
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 |
-3.0 |
-4.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | -11.1% |
-12.0% |
-96.9% |
198.1% |
-0.5% |
-0.3% |
0.0% |
0.0% |
|
 | ROI % | | -11.8% |
-13.9% |
-143.7% |
199.2% |
-0.5% |
-0.3% |
0.0% |
0.0% |
|
 | ROE % | | -13.3% |
-15.6% |
-173.6% |
199.7% |
-0.9% |
-0.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 87.5% |
85.7% |
16.7% |
99.6% |
93.9% |
87.9% |
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, % | | 900.0% |
0.0% |
0.0% |
46,212.7% |
-418.2% |
-2,404.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.2% |
6.4% |
8.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.9% |
11.3% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 8.0 |
4.8 |
0.1 |
245.0 |
16.1 |
8.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 8.0 |
4.8 |
0.1 |
245.0 |
16.1 |
8.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 45.0 |
0.0 |
0.0 |
3,045.9 |
120.0 |
4.2 |
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 | | 39.4 |
21.2 |
-10.1 |
3,083.3 |
2,901.9 |
2,774.3 |
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 | | 0 |
0 |
0 |
-7 |
-16 |
-10 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
-7 |
-16 |
-10 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
-7 |
-16 |
-10 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
3,081 |
-27 |
-10 |
0 |
0 |
|
|