|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
4.2% |
4.2% |
|
 | Bankruptcy risk | | 14.3% |
12.9% |
13.7% |
4.7% |
4.4% |
5.2% |
11.1% |
10.8% |
|
 | Credit score (0-100) | | 16 |
19 |
16 |
44 |
47 |
42 |
22 |
23 |
|
 | Credit rating | | BB |
BB |
BB |
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 | | 931 |
-28.3 |
844 |
-263 |
34.2 |
7.0 |
0.0 |
0.0 |
|
 | EBITDA | | 931 |
-28.3 |
844 |
-263 |
34.2 |
7.0 |
0.0 |
0.0 |
|
 | EBIT | | 931 |
-28.3 |
844 |
-311 |
-295 |
-143 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 932.0 |
-28.5 |
771.5 |
-367.4 |
-296.4 |
-143.0 |
0.0 |
0.0 |
|
 | Net earnings | | 726.0 |
-22.8 |
602.3 |
-296.4 |
-320.3 |
-143.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 932 |
-28.5 |
772 |
-367 |
-296 |
-143 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
2,830 |
2,775 |
275 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 929 |
907 |
1,509 |
1,213 |
892 |
749 |
699 |
699 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
1,574 |
2,247 |
2,445 |
2,424 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,195 |
2,035 |
5,221 |
3,472 |
3,352 |
3,211 |
699 |
699 |
|
|
 | Net Debt | | -91.0 |
-121 |
-517 |
2,241 |
2,442 |
2,405 |
-699 |
-699 |
|
|
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 | | 931 |
-28.3 |
844 |
-263 |
34.2 |
7.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 4,732.6% |
0.0% |
0.0% |
0.0% |
0.0% |
-79.7% |
-100.0% |
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) | | 2,195 |
2,035 |
5,221 |
3,472 |
3,352 |
3,211 |
699 |
699 |
|
 | Balance sheet change% | | 465.9% |
-7.3% |
156.5% |
-33.5% |
-3.5% |
-4.2% |
-78.2% |
0.0% |
|
 | Added value | | 931.3 |
-28.3 |
843.9 |
-263.1 |
-247.4 |
7.0 |
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 |
2,782 |
-384 |
-2,650 |
-275 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 3.0 |
-1.0 |
1.0 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
118.2% |
-862.4% |
-2,054.6% |
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 % | | 72.5% |
-1.3% |
23.7% |
-7.2% |
-8.7% |
-4.4% |
0.0% |
0.0% |
|
 | ROI % | | 165.3% |
-3.1% |
43.1% |
-9.5% |
-8.7% |
-4.4% |
0.0% |
0.0% |
|
 | ROE % | | 128.2% |
-2.5% |
49.9% |
-21.8% |
-30.4% |
-17.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 42.3% |
44.6% |
28.9% |
34.9% |
26.6% |
23.3% |
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, % | | -9.8% |
427.0% |
-61.3% |
-851.7% |
7,132.1% |
34,539.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
104.3% |
185.3% |
274.0% |
323.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
11.2% |
2.9% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.7 |
0.8 |
0.8 |
0.3 |
0.2 |
0.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.7 |
1.8 |
1.4 |
0.3 |
0.2 |
0.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 91.0 |
120.7 |
2,091.0 |
6.1 |
2.9 |
19.2 |
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 | | 929.5 |
906.7 |
1,509.1 |
-1,616.9 |
-1,882.8 |
-1,875.8 |
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 |
|
|