|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
5.5% |
|
 | Bankruptcy risk | | 5.5% |
3.6% |
4.8% |
5.7% |
2.2% |
5.5% |
11.5% |
11.2% |
|
 | Credit score (0-100) | | 43 |
54 |
45 |
39 |
66 |
40 |
21 |
22 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 901 |
3,362 |
1,255 |
1,576 |
3,128 |
2,445 |
0.0 |
0.0 |
|
 | EBITDA | | -720 |
391 |
-434 |
266 |
602 |
-201 |
0.0 |
0.0 |
|
 | EBIT | | -943 |
-34.6 |
-882 |
-183 |
149 |
-436 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -948.6 |
-66.5 |
-918.5 |
-218.1 |
129.4 |
-454.0 |
0.0 |
0.0 |
|
 | Net earnings | | -740.0 |
-51.8 |
-880.8 |
-218.1 |
126.1 |
-454.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -949 |
-66.5 |
-918 |
-218 |
129 |
-454 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,881 |
1,580 |
1,147 |
707 |
287 |
117 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 785 |
733 |
1,352 |
1,134 |
1,260 |
806 |
756 |
756 |
|
 | Interest-bearing liabilities | | 4,530 |
2,770 |
3,658 |
893 |
1,489 |
2,104 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 5,785 |
4,917 |
5,523 |
3,622 |
3,483 |
4,523 |
756 |
756 |
|
|
 | Net Debt | | 4,231 |
2,361 |
1,517 |
386 |
1,084 |
481 |
-756 |
-756 |
|
|
See the entire balance sheet |
1000.0
|
 | 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 | | 901 |
3,362 |
1,255 |
1,576 |
3,128 |
2,445 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
273.1% |
-62.7% |
25.6% |
98.5% |
-21.8% |
-100.0% |
0.0% |
|
 | Employees | | 4 |
8 |
5 |
5 |
8 |
8 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
100.0% |
-37.5% |
0.0% |
60.0% |
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) | | 5,785 |
4,917 |
5,523 |
3,622 |
3,483 |
4,523 |
756 |
756 |
|
 | Balance sheet change% | | 171.1% |
-15.0% |
12.3% |
-34.4% |
-3.8% |
29.8% |
-83.3% |
0.0% |
|
 | Added value | | -720.2 |
390.9 |
-434.2 |
266.2 |
598.5 |
-200.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 1,596 |
-726 |
-881 |
-889 |
-873 |
-406 |
-117 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
1.0 |
-1.0 |
0.0 |
0.0 |
|
1000.0
 | 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 (%) | | -104.7% |
-1.0% |
-70.2% |
-11.6% |
4.8% |
-17.8% |
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 % | | -23.8% |
-0.6% |
-16.9% |
-4.0% |
4.2% |
-10.8% |
0.0% |
0.0% |
|
 | ROI % | | -34.9% |
-0.7% |
-20.6% |
-5.2% |
6.3% |
-15.3% |
0.0% |
0.0% |
|
 | ROE % | | -182.7% |
-6.8% |
-84.5% |
-17.5% |
10.5% |
-43.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 13.6% |
14.9% |
24.5% |
31.3% |
36.2% |
17.8% |
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, % | | -587.5% |
603.9% |
-349.4% |
145.2% |
180.0% |
-239.8% |
0.0% |
0.0% |
|
 | Gearing % | | 577.0% |
377.8% |
270.5% |
78.7% |
118.1% |
261.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.3% |
1.0% |
1.2% |
1.5% |
1.7% |
1.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 2.9 |
0.9 |
4.8 |
0.6 |
1.6 |
1.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 3.5 |
1.1 |
5.5 |
0.8 |
1.9 |
1.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 298.6 |
409.2 |
2,141.4 |
506.4 |
404.7 |
1,622.9 |
0.0 |
0.0 |
|
1000.0
 | 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 | | 1,657.3 |
188.2 |
2,271.2 |
-364.5 |
751.3 |
984.5 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | -180 |
49 |
-87 |
53 |
75 |
-25 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -180 |
49 |
-87 |
53 |
75 |
-25 |
0 |
0 |
|
 | EBIT / employee | | -236 |
-4 |
-176 |
-37 |
19 |
-55 |
0 |
0 |
|
 | Net earnings / employee | | -185 |
-6 |
-176 |
-44 |
16 |
-57 |
0 |
0 |
|
|