| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.5% |
|
| Bankruptcy risk | | 9.8% |
19.1% |
13.3% |
6.5% |
7.8% |
19.3% |
26.5% |
29.5% |
|
| Credit score (0-100) | | 27 |
7 |
18 |
37 |
30 |
6 |
2 |
0 |
|
| Credit rating | | B |
C |
B |
BB |
B |
C |
C |
C |
|
| 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 | | 18.3 |
-2.1 |
260 |
199 |
120 |
-12.0 |
0.0 |
0.0 |
|
| EBITDA | | 18.3 |
-27.1 |
60.0 |
399 |
120 |
-12.0 |
0.0 |
0.0 |
|
| EBIT | | 8.3 |
-27.1 |
60.0 |
398 |
115 |
-16.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1.7 |
-17.3 |
75.3 |
406.5 |
95.6 |
-20.0 |
0.0 |
0.0 |
|
| Net earnings | | -1.4 |
-17.3 |
65.3 |
314.9 |
69.4 |
-19.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1.7 |
-17.3 |
75.3 |
407 |
95.6 |
-20.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 30.0 |
0.0 |
0.0 |
19.3 |
14.5 |
9.7 |
0.0 |
0.0 |
|
| Shareholders equity total | | 61.7 |
44.4 |
110 |
425 |
276 |
143 |
0.6 |
0.6 |
|
| Interest-bearing liabilities | | 104 |
101 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 185 |
169 |
410 |
981 |
402 |
174 |
0.6 |
0.6 |
|
|
| Net Debt | | 104 |
101 |
-222 |
-379 |
-385 |
-164 |
-0.6 |
-0.6 |
|
|
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 | | 18.3 |
-2.1 |
260 |
199 |
120 |
-12.0 |
0.0 |
0.0 |
|
| Gross profit growth | | -39.1% |
0.0% |
0.0% |
-23.5% |
-39.8% |
0.0% |
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) | | 185 |
169 |
410 |
981 |
402 |
174 |
1 |
1 |
|
| Balance sheet change% | | 9.4% |
-8.5% |
142.5% |
139.6% |
-59.1% |
-56.7% |
-99.7% |
0.0% |
|
| Added value | | 18.3 |
-27.1 |
60.0 |
399.0 |
116.0 |
-12.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -20 |
-30 |
0 |
18 |
-10 |
-10 |
-10 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 2.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | 45.3% |
1,283.2% |
23.1% |
200.0% |
96.0% |
140.4% |
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 % | | 4.7% |
-7.5% |
26.6% |
60.1% |
18.2% |
-4.7% |
0.0% |
0.0% |
|
| ROI % | | 5.0% |
-8.5% |
60.5% |
133.5% |
30.7% |
-6.1% |
0.0% |
0.0% |
|
| ROE % | | -2.3% |
-32.6% |
84.7% |
117.9% |
19.8% |
-9.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 33.4% |
26.3% |
26.8% |
43.3% |
68.7% |
82.0% |
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, % | | 567.6% |
-370.8% |
-370.3% |
-95.0% |
-321.7% |
1,373.4% |
0.0% |
0.0% |
|
| Gearing % | | 168.1% |
226.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 9.7% |
4.0% |
3.5% |
0.0% |
0.0% |
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 | | 31.7 |
44.4 |
119.7 |
496.9 |
288.7 |
134.9 |
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 |
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 |
|