 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 6.2% |
4.4% |
7.0% |
10.6% |
8.2% |
12.8% |
17.7% |
17.7% |
|
 | Credit score (0-100) | | 39 |
47 |
33 |
22 |
29 |
18 |
9 |
9 |
|
 | Credit rating | | BBB |
BBB |
BBB |
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 |
|
 | Net sales | | 48 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -27.2 |
408 |
-8.6 |
336 |
5.9 |
-7.3 |
0.0 |
0.0 |
|
 | EBITDA | | -27.2 |
408 |
-8.6 |
336 |
5.9 |
-7.3 |
0.0 |
0.0 |
|
 | EBIT | | -27.2 |
394 |
-22.2 |
336 |
5.9 |
-7.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -38.8 |
329.3 |
-85.3 |
309.4 |
181.4 |
70.3 |
0.0 |
0.0 |
|
 | Net earnings | | -38.8 |
277.5 |
-74.8 |
241.3 |
141.1 |
53.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -38.8 |
329 |
-85.3 |
309 |
181 |
70.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 790 |
980 |
966 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -33.5 |
244 |
69.1 |
310 |
451 |
305 |
255 |
255 |
|
 | Interest-bearing liabilities | | 519 |
770 |
687 |
668 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 791 |
1,327 |
1,024 |
1,308 |
558 |
342 |
255 |
255 |
|
|
 | Net Debt | | 519 |
427 |
643 |
-635 |
-549 |
-334 |
-255 |
-255 |
|
|
See the entire balance sheet |
|
 | Net sales | | 48 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 9.1% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | -27.2 |
408 |
-8.6 |
336 |
5.9 |
-7.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
-98.2% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 791 |
1,327 |
1,024 |
1,308 |
558 |
342 |
255 |
255 |
|
 | Balance sheet change% | | 42.9% |
67.7% |
-22.8% |
27.8% |
-57.4% |
-38.6% |
-25.4% |
0.0% |
|
 | Added value | | -27.2 |
407.6 |
-8.6 |
336.2 |
5.9 |
-7.3 |
0.0 |
0.0 |
|
 | Added value % | | -56.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 4 |
176 |
-27 |
-966 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 1.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
 | EBITDA % | | -56.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | -56.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 100.0% |
96.7% |
258.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | -80.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | -80.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -80.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -3.9% |
36.6% |
-1.9% |
28.8% |
19.6% |
17.1% |
0.0% |
0.0% |
|
 | ROI % | | -5.1% |
51.4% |
-2.5% |
38.8% |
25.6% |
20.4% |
0.0% |
0.0% |
|
 | ROE % | | -9.7% |
53.6% |
-47.8% |
127.1% |
37.0% |
14.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | -4.1% |
18.4% |
6.8% |
23.7% |
81.0% |
89.2% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 1,717.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 1,717.7% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -1,908.2% |
104.7% |
-7,463.3% |
-188.7% |
-9,296.7% |
4,555.8% |
0.0% |
0.0% |
|
 | Gearing % | | -1,547.8% |
315.8% |
994.4% |
215.2% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.2% |
10.0% |
8.7% |
4.0% |
0.4% |
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 % | | 2.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -304.5 |
34.7 |
-209.4 |
310.4 |
38.9 |
90.7 |
0.0 |
0.0 |
|
 | Net working capital % | | -634.3% |
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 |
-7 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-7 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-7 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
54 |
0 |
0 |
|