 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 0.0% |
10.3% |
11.9% |
12.9% |
6.3% |
18.4% |
15.9% |
15.9% |
|
 | Credit score (0-100) | | 0 |
25 |
20 |
17 |
37 |
7 |
12 |
12 |
|
 | Credit rating | | N/A |
BB |
BB |
BB |
BBB |
B |
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 | | 0.0 |
-5.0 |
0.6 |
-3.7 |
-4.7 |
-5.6 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-5.0 |
0.6 |
-3.7 |
-4.7 |
-5.6 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-5.0 |
0.6 |
-3.7 |
-4.7 |
-5.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
139.8 |
-202.9 |
-232.6 |
610.4 |
-628.9 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
140.9 |
-202.9 |
-234.3 |
610.4 |
-628.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
140 |
-203 |
-233 |
610 |
-629 |
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 | | 0.0 |
181 |
188 |
-46.3 |
564 |
-64.8 |
-115 |
-115 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
41.3 |
44.9 |
51.2 |
312 |
115 |
115 |
|
 | Balance sheet total (assets) | | 0.0 |
191 |
255 |
2.1 |
618 |
250 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
0.0 |
38.9 |
42.8 |
50.1 |
308 |
115 |
115 |
|
|
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 | | 0.0 |
-5.0 |
0.6 |
-3.7 |
-4.7 |
-5.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
-29.5% |
-17.5% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 0 |
191 |
255 |
2 |
618 |
250 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
33.3% |
-99.2% |
29,116.2% |
-59.5% |
-100.0% |
0.0% |
|
 | Added value | | 0.0 |
-5.0 |
0.6 |
-3.7 |
-4.7 |
-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 | | 0.0 |
-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 (%) | | 0.0% |
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 % | | 0.0% |
73.0% |
-90.9% |
-153.1% |
183.7% |
-133.3% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
77.3% |
-99.0% |
-169.6% |
185.5% |
-134.2% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
77.9% |
-110.0% |
-246.5% |
215.6% |
-154.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
94.5% |
73.7% |
-95.6% |
91.2% |
-20.6% |
-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, % | | 0.0% |
0.0% |
6,916.0% |
-1,170.6% |
-1,056.5% |
-5,536.2% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
21.9% |
-97.0% |
9.1% |
-481.5% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.3% |
4.2% |
3.6% |
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 | | 0.0 |
-3.9 |
-40.8 |
-46.3 |
-53.1 |
-311.1 |
-57.4 |
-57.4 |
|
 | 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 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|