|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.8% |
1.8% |
|
| Bankruptcy risk | | 10.1% |
11.2% |
10.9% |
2.3% |
4.9% |
4.3% |
11.2% |
11.0% |
|
| Credit score (0-100) | | 26 |
23 |
24 |
64 |
43 |
47 |
21 |
5 |
|
| Credit rating | | B |
B |
B |
BBB |
BB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.2 |
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 | | 4,758 |
498 |
2,226 |
10,938 |
9,796 |
11,092 |
0.0 |
0.0 |
|
| EBITDA | | -3,727 |
-9,575 |
-7,307 |
3,551 |
1,330 |
2,106 |
0.0 |
0.0 |
|
| EBIT | | -3,727 |
-9,575 |
-7,307 |
3,551 |
1,330 |
2,106 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -3,722.8 |
-7,590.0 |
-5,851.0 |
2,747.0 |
1,214.3 |
1,673.3 |
0.0 |
0.0 |
|
| Net earnings | | -2,906.1 |
-7,590.0 |
-5,851.0 |
2,747.0 |
939.6 |
1,300.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -3,723 |
-9,575 |
-7,307 |
3,551 |
1,214 |
1,673 |
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 | | 4,574 |
6,984 |
8,133 |
10,880 |
9,120 |
9,420 |
7,220 |
7,220 |
|
| Interest-bearing liabilities | | 3,981 |
0.0 |
0.0 |
0.0 |
11,202 |
10,113 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 27,155 |
37,856 |
39,958 |
40,895 |
44,945 |
42,165 |
7,220 |
7,220 |
|
|
| Net Debt | | 3,969 |
0.0 |
0.0 |
0.0 |
11,140 |
8,658 |
-7,220 |
-7,220 |
|
|
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 | | 4,758 |
498 |
2,226 |
10,938 |
9,796 |
11,092 |
0.0 |
0.0 |
|
| Gross profit growth | | -20.7% |
-89.5% |
347.0% |
391.4% |
-10.4% |
13.2% |
-100.0% |
0.0% |
|
| Employees | | 83 |
85 |
77 |
63 |
58 |
63 |
0 |
0 |
|
| Employee growth % | | -2.4% |
2.4% |
-9.4% |
-18.2% |
-7.9% |
8.6% |
-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) | | 27,155 |
37,856 |
39,958 |
40,895 |
44,945 |
42,165 |
7,220 |
7,220 |
|
| Balance sheet change% | | -7.1% |
39.4% |
5.6% |
2.3% |
9.9% |
-6.2% |
-82.9% |
0.0% |
|
| Added value | | -3,726.7 |
-9,575.0 |
-7,307.0 |
3,551.0 |
1,329.7 |
2,105.8 |
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 |
1.0 |
2.0 |
3.0 |
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 (%) | | -78.3% |
-1,922.7% |
-328.3% |
32.5% |
13.6% |
19.0% |
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 % | | -12.5% |
-29.5% |
-18.8% |
8.8% |
3.2% |
4.8% |
0.0% |
0.0% |
|
| ROI % | | -28.3% |
-38.9% |
-18.8% |
8.8% |
4.0% |
7.7% |
0.0% |
0.0% |
|
| ROE % | | -64.2% |
-131.3% |
-77.4% |
28.9% |
9.4% |
14.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 17.7% |
100.0% |
100.0% |
100.0% |
20.3% |
22.3% |
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, % | | -106.5% |
0.0% |
0.0% |
0.0% |
837.8% |
411.1% |
0.0% |
0.0% |
|
| Gearing % | | 87.0% |
0.0% |
0.0% |
0.0% |
122.8% |
107.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
0.0% |
0.0% |
0.0% |
2.9% |
4.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.2 |
0.0 |
0.0 |
0.0 |
1.3 |
1.4 |
0.0 |
0.0 |
|
| Current Ratio | | 1.4 |
0.0 |
0.0 |
0.0 |
1.6 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 11.4 |
0.0 |
0.0 |
0.0 |
61.7 |
1,455.2 |
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 | | 7,433.7 |
0.0 |
0.0 |
0.0 |
16,736.0 |
17,224.2 |
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 | | -45 |
-113 |
-95 |
56 |
23 |
33 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -45 |
-113 |
-95 |
56 |
23 |
33 |
0 |
0 |
|
| EBIT / employee | | -45 |
-113 |
-95 |
56 |
23 |
33 |
0 |
0 |
|
| Net earnings / employee | | -35 |
-89 |
-76 |
44 |
16 |
21 |
0 |
0 |
|
|