 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 10.7% |
6.6% |
6.7% |
3.5% |
6.6% |
1.7% |
18.2% |
18.2% |
|
 | Credit score (0-100) | | 24 |
37 |
36 |
52 |
36 |
71 |
8 |
8 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
A |
B |
B |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.4 |
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 | | -11.3 |
-8.8 |
-10.1 |
-8.8 |
-6.3 |
-10.6 |
0.0 |
0.0 |
|
 | EBITDA | | -11.3 |
-8.8 |
-10.1 |
-8.8 |
-6.3 |
-10.6 |
0.0 |
0.0 |
|
 | EBIT | | -11.3 |
-8.8 |
-10.1 |
-8.8 |
-6.3 |
-10.6 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -6.5 |
-0.8 |
-5.8 |
151.5 |
-55.1 |
240.7 |
0.0 |
0.0 |
|
 | Net earnings | | 18.1 |
-0.8 |
-0.1 |
152.6 |
-47.7 |
331.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -6.5 |
-0.8 |
-5.8 |
151 |
-55.1 |
241 |
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 | | 59.4 |
58.7 |
58.5 |
211 |
163 |
495 |
139 |
139 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 69.4 |
68.7 |
68.5 |
221 |
173 |
505 |
139 |
139 |
|
|
 | Net Debt | | -3.4 |
-2.6 |
-2.5 |
-3.7 |
-7.5 |
-96.7 |
-139 |
-139 |
|
|
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 | | -11.3 |
-8.8 |
-10.1 |
-8.8 |
-6.3 |
-10.6 |
0.0 |
0.0 |
|
 | Gross profit growth | | -2.3% |
22.2% |
-15.6% |
13.0% |
29.0% |
-70.0% |
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) | | 69 |
69 |
69 |
221 |
173 |
505 |
139 |
139 |
|
 | Balance sheet change% | | -60.3% |
-1.1% |
-0.2% |
222.7% |
-21.6% |
191.3% |
-72.6% |
0.0% |
|
 | Added value | | -11.3 |
-8.8 |
-10.1 |
-8.8 |
-6.3 |
-10.6 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-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% |
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 % | | -5.3% |
-1.1% |
-8.4% |
104.6% |
-27.6% |
71.0% |
0.0% |
0.0% |
|
 | ROI % | | -5.8% |
-1.3% |
-9.8% |
112.3% |
-29.1% |
73.1% |
0.0% |
0.0% |
|
 | ROE % | | 36.0% |
-1.3% |
-0.2% |
113.2% |
-25.5% |
100.8% |
0.0% |
0.0% |
|
 | Equity ratio % | | 85.6% |
85.4% |
85.4% |
95.5% |
94.2% |
98.0% |
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, % | | 29.9% |
29.8% |
24.6% |
41.9% |
120.5% |
910.6% |
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 | | -6.6 |
-7.4 |
-7.5 |
91.6 |
92.2 |
172.6 |
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 |
|