 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
|
 | Bankruptcy risk | | 29.0% |
6.4% |
9.6% |
18.1% |
7.7% |
6.4% |
14.4% |
12.2% |
|
 | Credit score (0-100) | | 3 |
38 |
27 |
8 |
30 |
36 |
14 |
19 |
|
 | Credit rating | | B |
BBB |
BB |
B |
BB |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 0.0 |
851 |
882 |
56.9 |
328 |
42.0 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-7.2 |
-68.0 |
-32.9 |
359 |
19.6 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-13.4 |
-68.0 |
-128 |
289 |
-50.4 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
-25.6 |
-77.9 |
-108.4 |
318.6 |
-34.0 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
-21.8 |
-77.9 |
-69.3 |
247.6 |
-26.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
-25.6 |
-77.9 |
-108 |
319 |
-34.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
10.4 |
10.4 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
28.3 |
-43.1 |
-112 |
135 |
108 |
58.5 |
58.5 |
|
 | Interest-bearing liabilities | | 0.0 |
149 |
145 |
1.2 |
256 |
213 |
81.5 |
81.5 |
|
 | Balance sheet total (assets) | | 0.0 |
312 |
268 |
514 |
643 |
419 |
140 |
140 |
|
|
 | Net Debt | | 0.0 |
95.3 |
141 |
-1.5 |
210 |
204 |
81.5 |
81.5 |
|
|
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 |
851 |
882 |
56.9 |
328 |
42.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
3.7% |
-93.5% |
476.6% |
-87.2% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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 |
312 |
268 |
514 |
643 |
419 |
140 |
140 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
-14.2% |
91.8% |
25.1% |
-34.9% |
-66.6% |
0.0% |
|
 | Added value | | 0.0 |
-7.2 |
-68.0 |
-32.9 |
384.2 |
19.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
19 |
0 |
160 |
-140 |
-140 |
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 |
-2.0 |
-3.0 |
1.0 |
-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 (%) | | 0.0% |
-1.6% |
-7.7% |
-224.3% |
88.2% |
-119.8% |
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 % | | 0.0% |
-4.3% |
-21.8% |
-22.5% |
51.1% |
-6.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-6.9% |
-40.1% |
-144.4% |
147.6% |
-8.1% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
-77.0% |
-52.6% |
-17.7% |
76.3% |
-21.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
9.0% |
-13.9% |
-19.2% |
22.1% |
29.3% |
41.8% |
41.8% |
|
 | 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% |
-1,320.7% |
-207.4% |
4.4% |
58.5% |
1,037.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
528.1% |
-335.5% |
-1.0% |
189.8% |
196.8% |
139.3% |
139.3% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
16.3% |
6.7% |
4.3% |
4.1% |
0.9% |
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 |
-10.5 |
-98.9 |
-392.4 |
-28.7 |
-0.7 |
-40.8 |
-40.8 |
|
 | 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 |
-68 |
-33 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
-68 |
-33 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
-68 |
-128 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
-78 |
-69 |
0 |
0 |
0 |
0 |
|