 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 16.7% |
21.3% |
14.9% |
7.7% |
8.5% |
15.8% |
14.6% |
14.6% |
|
 | Credit score (0-100) | | 11 |
5 |
14 |
30 |
28 |
11 |
15 |
15 |
|
 | Credit rating | | BB |
B |
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 | | -22.7 |
884 |
1,453 |
1,368 |
1,520 |
2,548 |
0.0 |
0.0 |
|
 | EBITDA | | -22.7 |
136 |
336 |
-84.9 |
-107 |
531 |
0.0 |
0.0 |
|
 | EBIT | | -22.7 |
136 |
333 |
-88.1 |
-122 |
504 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -26.9 |
130.5 |
325.1 |
-112.3 |
-116.5 |
465.8 |
0.0 |
0.0 |
|
 | Net earnings | | -22.2 |
100.7 |
252.4 |
-92.0 |
-91.7 |
356.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -26.9 |
131 |
325 |
-112 |
-116 |
466 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
29.3 |
26.1 |
256 |
228 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 27.8 |
129 |
381 |
289 |
197 |
553 |
503 |
503 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
26.6 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 71.7 |
724 |
1,258 |
1,029 |
1,294 |
1,934 |
503 |
503 |
|
|
 | Net Debt | | -67.0 |
-100 |
-450 |
-368 |
-516 |
-1,012 |
-503 |
-503 |
|
|
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 | | -22.7 |
884 |
1,453 |
1,368 |
1,520 |
2,548 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
64.3% |
-5.8% |
11.1% |
67.6% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
5 |
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) | | 72 |
724 |
1,258 |
1,029 |
1,294 |
1,934 |
503 |
503 |
|
 | Balance sheet change% | | 0.0% |
909.8% |
73.7% |
-18.2% |
25.7% |
49.5% |
-74.0% |
0.0% |
|
 | Added value | | -22.7 |
135.8 |
336.2 |
-84.9 |
-119.3 |
531.4 |
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 |
27 |
-6 |
214 |
-55 |
-228 |
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 |
2.0 |
-1.0 |
-2.0 |
1.0 |
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% |
15.4% |
23.0% |
-6.4% |
-8.1% |
19.8% |
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 % | | -31.7% |
34.1% |
33.6% |
-7.7% |
-9.1% |
31.5% |
0.0% |
0.0% |
|
 | ROI % | | -81.7% |
173.7% |
130.6% |
-25.2% |
-41.0% |
132.4% |
0.0% |
0.0% |
|
 | ROE % | | -79.7% |
128.8% |
99.1% |
-27.5% |
-37.7% |
94.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 38.8% |
18.1% |
30.3% |
28.1% |
15.2% |
28.6% |
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, % | | 294.5% |
-73.7% |
-134.0% |
433.6% |
480.9% |
-190.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
9.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
183.2% |
85.0% |
0.0% |
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 | | 27.8 |
-13.8 |
210.4 |
262.8 |
-94.6 |
306.9 |
0.0 |
0.0 |
|
 | 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 | | 0 |
0 |
0 |
0 |
0 |
106 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
106 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
101 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
71 |
0 |
0 |
|