|
1000.0
 | Bankruptcy risk for industry | | 0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
0.3% |
|
 | Bankruptcy risk | | 3.1% |
3.1% |
2.7% |
4.5% |
3.7% |
3.5% |
10.0% |
10.0% |
|
 | Credit score (0-100) | | 58 |
58 |
59 |
45 |
51 |
52 |
25 |
25 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -14.7 |
-14.3 |
-13.1 |
-14.7 |
-12.9 |
-14.0 |
0.0 |
0.0 |
|
 | EBITDA | | -14.7 |
-14.3 |
-13.1 |
-14.7 |
-12.9 |
-14.0 |
0.0 |
0.0 |
|
 | EBIT | | -14.7 |
-14.3 |
-13.1 |
-14.7 |
-12.9 |
-14.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -26.4 |
-63.8 |
-240.7 |
-2,024.3 |
-324.4 |
-177.0 |
0.0 |
0.0 |
|
 | Net earnings | | -27.2 |
-63.8 |
-240.7 |
-2,024.3 |
-324.4 |
-177.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -26.4 |
-63.8 |
-241 |
-2,024 |
-324 |
-177 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,537 |
6,473 |
6,232 |
4,208 |
3,883 |
3,706 |
3,206 |
3,206 |
|
 | Interest-bearing liabilities | | 3,006 |
3,185 |
3,355 |
3,546 |
3,696 |
3,950 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 9,562 |
9,673 |
9,602 |
7,768 |
7,637 |
7,672 |
3,206 |
3,206 |
|
|
 | Net Debt | | 2,996 |
3,178 |
3,185 |
3,378 |
3,696 |
3,944 |
-3,206 |
-3,206 |
|
|
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 | | -14.7 |
-14.3 |
-13.1 |
-14.7 |
-12.9 |
-14.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.9% |
2.6% |
8.2% |
-11.9% |
12.1% |
-8.2% |
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) | | 9,562 |
9,673 |
9,602 |
7,768 |
7,637 |
7,672 |
3,206 |
3,206 |
|
 | Balance sheet change% | | 2.4% |
1.2% |
-0.7% |
-19.1% |
-1.7% |
0.5% |
-58.2% |
0.0% |
|
 | Added value | | -14.7 |
-14.3 |
-13.1 |
-14.7 |
-12.9 |
-14.0 |
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 | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
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 % | | 1.4% |
0.8% |
-0.1% |
-0.2% |
0.2% |
0.2% |
0.0% |
0.0% |
|
 | ROI % | | 1.4% |
0.8% |
-0.1% |
-0.2% |
0.2% |
0.2% |
0.0% |
0.0% |
|
 | ROE % | | -0.4% |
-1.0% |
-3.8% |
-38.8% |
-8.0% |
-4.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 68.4% |
66.9% |
64.9% |
54.2% |
50.8% |
48.3% |
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, % | | -20,428.0% |
-22,245.9% |
-24,290.5% |
-23,027.8% |
-28,649.4% |
-28,266.8% |
0.0% |
0.0% |
|
 | Gearing % | | 46.0% |
49.2% |
53.8% |
84.3% |
95.2% |
106.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.4% |
4.5% |
7.0% |
58.2% |
9.4% |
5.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.7 |
0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.7 |
0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 9.5 |
7.0 |
170.4 |
167.6 |
0.5 |
6.3 |
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 | | -1,027.7 |
-1,198.1 |
-1,533.5 |
-3,559.7 |
-3,753.2 |
-3,958.9 |
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 | | 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 |
|
|