|
1000.0
 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 4.1% |
3.0% |
2.6% |
3.5% |
3.3% |
3.6% |
17.0% |
17.0% |
|
 | Credit score (0-100) | | 51 |
58 |
61 |
51 |
55 |
51 |
10 |
10 |
|
 | 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 | | -503 |
-364 |
-336 |
-373 |
-461 |
-581 |
0.0 |
0.0 |
|
 | EBITDA | | -520 |
-368 |
-346 |
-381 |
-470 |
-585 |
0.0 |
0.0 |
|
 | EBIT | | -531 |
-380 |
-347 |
-381 |
-470 |
-585 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -601.1 |
-399.8 |
-361.7 |
-475.1 |
-602.2 |
-715.2 |
0.0 |
0.0 |
|
 | Net earnings | | -476.3 |
-298.3 |
132.5 |
555.0 |
-89.6 |
-530.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -601 |
-400 |
-362 |
-475 |
-602 |
-715 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 12.2 |
0.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,674 |
2,375 |
2,508 |
3,063 |
2,973 |
2,443 |
-23,619 |
-23,619 |
|
 | Interest-bearing liabilities | | 5,536 |
4,951 |
8,201 |
20,776 |
20,140 |
20,987 |
23,619 |
23,619 |
|
 | Balance sheet total (assets) | | 17,318 |
21,672 |
29,817 |
50,517 |
49,763 |
50,571 |
0.0 |
0.0 |
|
|
 | Net Debt | | 5,536 |
4,925 |
7,255 |
20,776 |
20,140 |
20,918 |
23,619 |
23,619 |
|
|
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 | | -503 |
-364 |
-336 |
-373 |
-461 |
-581 |
0.0 |
0.0 |
|
 | Gross profit growth | | -96.6% |
27.6% |
7.8% |
-11.1% |
-23.6% |
-26.0% |
0.0% |
0.0% |
|
 | Employees | | 2 |
3 |
6 |
4 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
50.0% |
100.0% |
-33.3% |
-75.0% |
0.0% |
-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) | | 17,318 |
21,672 |
29,817 |
50,517 |
49,763 |
50,571 |
0 |
0 |
|
 | Balance sheet change% | | 8.1% |
25.1% |
37.6% |
69.4% |
-1.5% |
1.6% |
-100.0% |
0.0% |
|
 | Added value | | -519.8 |
-368.3 |
-346.5 |
-381.2 |
-469.6 |
-584.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 3,297 |
4,667 |
6,378 |
14,314 |
5,972 |
2,102 |
-49,271 |
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 (%) | | 105.6% |
104.3% |
103.5% |
102.2% |
101.9% |
100.7% |
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 % | | -3.2% |
-1.9% |
-1.3% |
-0.9% |
-0.9% |
-1.2% |
0.0% |
0.0% |
|
 | ROI % | | -5.4% |
-3.8% |
-3.0% |
-1.8% |
-1.7% |
-2.0% |
0.0% |
0.0% |
|
 | ROE % | | -33.7% |
-11.8% |
5.4% |
19.9% |
-3.0% |
-19.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 15.4% |
11.0% |
8.4% |
6.1% |
6.0% |
4.8% |
-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, % | | -1,065.1% |
-1,337.3% |
-2,093.9% |
-5,450.4% |
-4,288.5% |
-3,578.7% |
0.0% |
0.0% |
|
 | Gearing % | | 207.1% |
208.4% |
327.0% |
678.3% |
677.4% |
859.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.1% |
0.4% |
0.2% |
0.6% |
0.6% |
0.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.1 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
0.1 |
0.1 |
0.2 |
0.1 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
26.3 |
946.4 |
0.0 |
0.0 |
68.7 |
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 | | -11,037.7 |
-15,979.7 |
-21,677.2 |
-34,061.0 |
-38,700.8 |
-40,464.0 |
-11,809.3 |
-11,809.3 |
|
 | 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 | | -260 |
-123 |
-58 |
-95 |
-470 |
-585 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -260 |
-123 |
-58 |
-95 |
-470 |
-585 |
0 |
0 |
|
 | EBIT / employee | | -266 |
-127 |
-58 |
-95 |
-470 |
-585 |
0 |
0 |
|
 | Net earnings / employee | | -238 |
-99 |
22 |
139 |
-90 |
-530 |
0 |
0 |
|
|