 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 10.2% |
7.7% |
7.5% |
4.2% |
9.6% |
10.3% |
14.3% |
14.3% |
|
 | Credit score (0-100) | | 25 |
33 |
32 |
47 |
25 |
23 |
15 |
15 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BB |
BB |
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 | | -6.0 |
-29.0 |
-27.0 |
-8.0 |
-9.0 |
-11.6 |
0.0 |
0.0 |
|
 | EBITDA | | -6.0 |
-54.0 |
-41.0 |
-8.0 |
-9.0 |
-11.6 |
0.0 |
0.0 |
|
 | EBIT | | -6.0 |
-54.0 |
-41.0 |
-8.0 |
-9.0 |
-11.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -6.0 |
735.0 |
-6.0 |
15.0 |
-352.0 |
2.3 |
0.0 |
0.0 |
|
 | Net earnings | | -5.0 |
740.0 |
-8.0 |
12.0 |
-346.0 |
1.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -6.0 |
710 |
-20.0 |
15.0 |
-352 |
2.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 45.0 |
785 |
776 |
788 |
442 |
444 |
394 |
394 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 172 |
900 |
857 |
864 |
528 |
526 |
394 |
394 |
|
|
 | Net Debt | | -50.0 |
-122 |
-54.0 |
-52.0 |
-51.0 |
-39.2 |
-394 |
-394 |
|
|
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 | | -6.0 |
-29.0 |
-27.0 |
-8.0 |
-9.0 |
-11.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-383.3% |
6.9% |
70.4% |
-12.5% |
-28.6% |
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) | | 172 |
900 |
857 |
864 |
528 |
526 |
394 |
394 |
|
 | Balance sheet change% | | 0.0% |
423.3% |
-4.8% |
0.8% |
-38.9% |
-0.4% |
-25.0% |
0.0% |
|
 | Added value | | -6.0 |
-54.0 |
-41.0 |
-8.0 |
-9.0 |
-11.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
186.2% |
151.9% |
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 % | | -3.5% |
139.6% |
-1.6% |
2.2% |
1.0% |
1.0% |
0.0% |
0.0% |
|
 | ROI % | | -13.3% |
180.2% |
-1.8% |
2.4% |
1.1% |
1.2% |
0.0% |
0.0% |
|
 | ROE % | | -11.1% |
178.3% |
-1.0% |
1.5% |
-56.3% |
0.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 26.2% |
87.2% |
90.5% |
91.2% |
83.7% |
84.5% |
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, % | | 833.3% |
225.9% |
131.7% |
650.0% |
566.7% |
338.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
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 | | -5.0 |
441.0 |
451.0 |
446.0 |
402.0 |
404.2 |
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 |
|