|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
 | Bankruptcy risk | | 15.1% |
13.1% |
9.3% |
9.6% |
9.4% |
11.9% |
13.6% |
11.7% |
|
 | Credit score (0-100) | | 15 |
19 |
28 |
25 |
25 |
19 |
15 |
20 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -7.6 |
-7.2 |
-8.5 |
-8.1 |
-7.8 |
-10.1 |
0.0 |
0.0 |
|
 | EBITDA | | -17.6 |
-17.2 |
-8.5 |
-8.1 |
-7.8 |
-10.1 |
0.0 |
0.0 |
|
 | EBIT | | -17.6 |
-17.2 |
-8.5 |
-8.1 |
-7.8 |
-10.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 13.4 |
-6.0 |
-7.3 |
-10.2 |
-13.4 |
-11.3 |
0.0 |
0.0 |
|
 | Net earnings | | 10.7 |
-6.0 |
-7.3 |
-10.5 |
-13.4 |
-11.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 13.4 |
-6.0 |
-7.3 |
-10.2 |
-13.4 |
-11.3 |
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 | | 1,153 |
1,094 |
1,033 |
967 |
897 |
828 |
645 |
645 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,163 |
1,103 |
1,041 |
974 |
904 |
836 |
645 |
645 |
|
|
 | Net Debt | | -1,163 |
-1,102 |
-1,039 |
-738 |
-904 |
-836 |
-645 |
-645 |
|
|
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 | | -7.6 |
-7.2 |
-8.5 |
-8.1 |
-7.8 |
-10.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | 10.8% |
4.8% |
-18.6% |
4.9% |
3.9% |
-29.6% |
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) | | 1,163 |
1,103 |
1,041 |
974 |
904 |
836 |
645 |
645 |
|
 | Balance sheet change% | | -3.4% |
-5.2% |
-5.7% |
-6.4% |
-7.2% |
-7.6% |
-22.9% |
0.0% |
|
 | Added value | | -17.6 |
-17.2 |
-8.5 |
-8.1 |
-7.8 |
-10.1 |
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 (%) | | 232.3% |
238.9% |
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 % | | 1.3% |
-0.4% |
-0.5% |
-0.5% |
-0.8% |
-1.2% |
0.0% |
0.0% |
|
 | ROI % | | 1.3% |
-0.4% |
-0.5% |
-0.5% |
-0.8% |
-1.2% |
0.0% |
0.0% |
|
 | ROE % | | 0.9% |
-0.5% |
-0.7% |
-1.1% |
-1.4% |
-1.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.1% |
99.2% |
99.3% |
99.2% |
99.2% |
99.1% |
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, % | | 6,625.7% |
6,405.4% |
12,168.9% |
9,088.0% |
11,578.0% |
8,254.9% |
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% |
|
1000.0
 | Quick Ratio | | 114.6 |
129.4 |
138.7 |
129.9 |
120.6 |
111.5 |
0.0 |
0.0 |
|
 | Current Ratio | | 114.6 |
129.4 |
138.7 |
129.9 |
120.6 |
111.5 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,163.5 |
1,101.6 |
1,039.2 |
738.4 |
904.5 |
836.0 |
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 | | 1,153.3 |
1,094.4 |
1,033.0 |
966.9 |
897.0 |
828.5 |
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 |
|
|