 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 11.4% |
9.4% |
8.6% |
8.6% |
8.3% |
7.8% |
15.9% |
15.9% |
|
 | Credit score (0-100) | | 22 |
27 |
29 |
27 |
29 |
30 |
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 | | -1.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-5.6 |
0.0 |
0.0 |
|
 | EBITDA | | -1.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-5.6 |
0.0 |
0.0 |
|
 | EBIT | | -1.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-5.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -51.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-9.0 |
0.0 |
0.0 |
|
 | Net earnings | | -51.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-9.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -51.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-9.0 |
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 | | -1.0 |
-3.5 |
-6.1 |
-9.1 |
-13.1 |
-22.0 |
-72.0 |
-72.0 |
|
 | Interest-bearing liabilities | | 0.0 |
2.5 |
5.1 |
8.1 |
12.1 |
17.7 |
72.0 |
72.0 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
2.5 |
5.1 |
8.1 |
12.1 |
17.7 |
72.0 |
72.0 |
|
|
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 | | -1.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-5.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-153.6% |
-2.5% |
-15.4% |
-31.2% |
-42.9% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
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) | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Added value | | -1.0 |
-2.5 |
-2.6 |
-3.0 |
-3.9 |
-5.6 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
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% |
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 % | | -5,100.0% |
-55.9% |
-26.9% |
-19.6% |
-17.7% |
-16.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-100.0% |
-33.9% |
-22.6% |
-19.5% |
-18.9% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | -100.0% |
-100.0% |
-100.0% |
-100.0% |
-100.0% |
-100.0% |
-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, % | | 0.0% |
-100.0% |
-197.5% |
-271.2% |
-306.7% |
-314.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
-71.7% |
-83.7% |
-89.1% |
-92.4% |
-80.3% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
22.5% |
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 | | -1.0 |
-3.5 |
-6.1 |
-9.1 |
-13.1 |
-22.0 |
-36.0 |
-36.0 |
|
 | 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 | | -1 |
-3 |
-3 |
-3 |
-4 |
-6 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -1 |
-3 |
-3 |
-3 |
-4 |
-6 |
0 |
0 |
|
 | EBIT / employee | | -1 |
-3 |
-3 |
-3 |
-4 |
-6 |
0 |
0 |
|
 | Net earnings / employee | | -51 |
-3 |
-3 |
-3 |
-4 |
-9 |
0 |
0 |
|