| Bankruptcy risk for industry | | 0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
0.8% |
|
| Bankruptcy risk | | 6.6% |
10.3% |
8.3% |
7.6% |
4.7% |
4.1% |
16.1% |
16.1% |
|
| Credit score (0-100) | | 38 |
25 |
29 |
31 |
45 |
48 |
11 |
11 |
|
| Credit rating | | BBB |
BB |
BB |
BB |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 52.4 |
26.9 |
256 |
142 |
146 |
174 |
0.0 |
0.0 |
|
| EBITDA | | 52.4 |
26.9 |
133 |
116 |
146 |
174 |
0.0 |
0.0 |
|
| EBIT | | -25.3 |
-73.5 |
28.3 |
17.5 |
51.1 |
74.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -57.5 |
-94.5 |
11.6 |
1.1 |
43.8 |
44.2 |
0.0 |
0.0 |
|
| Net earnings | | -46.3 |
-109.8 |
11.6 |
1.1 |
43.8 |
56.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -57.5 |
-94.5 |
11.6 |
1.1 |
43.8 |
44.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 547 |
495 |
475 |
379 |
284 |
236 |
0.0 |
0.0 |
|
| Shareholders equity total | | 13.7 |
-96.2 |
-84.6 |
-83.5 |
-39.7 |
16.4 |
-43.6 |
-43.6 |
|
| Interest-bearing liabilities | | 417 |
472 |
369 |
338 |
476 |
544 |
43.6 |
43.6 |
|
| Balance sheet total (assets) | | 599 |
671 |
566 |
461 |
510 |
649 |
0.0 |
0.0 |
|
|
| Net Debt | | 412 |
472 |
369 |
338 |
476 |
544 |
43.6 |
43.6 |
|
|
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 | | 52.4 |
26.9 |
256 |
142 |
146 |
174 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-48.7% |
852.8% |
-44.8% |
3.5% |
18.8% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
1 |
0 |
|
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 599 |
671 |
566 |
461 |
510 |
649 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
12.0% |
-15.7% |
-18.5% |
10.6% |
27.2% |
-100.0% |
0.0% |
|
| Added value | | 52.4 |
26.9 |
133.4 |
115.9 |
149.5 |
174.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 469 |
-152 |
-125 |
-194 |
-191 |
-147 |
-236 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | -48.3% |
-273.2% |
11.0% |
12.3% |
34.9% |
42.8% |
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 % | | -4.2% |
-10.8% |
4.0% |
2.9% |
9.9% |
12.5% |
0.0% |
0.0% |
|
| ROI % | | -5.9% |
-16.3% |
6.7% |
4.9% |
13.3% |
14.5% |
0.0% |
0.0% |
|
| ROE % | | -339.4% |
-32.1% |
1.9% |
0.2% |
9.0% |
21.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 2.3% |
-13.8% |
-13.0% |
-15.3% |
-7.2% |
2.5% |
-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, % | | 786.2% |
1,752.7% |
276.7% |
291.8% |
324.7% |
312.5% |
0.0% |
0.0% |
|
| Gearing % | | 3,056.4% |
-490.2% |
-436.4% |
-404.9% |
-1,198.3% |
3,307.6% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 15.4% |
4.7% |
4.0% |
4.6% |
2.5% |
6.1% |
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 | | -533.0 |
-591.1 |
-559.3 |
-462.9 |
-323.7 |
-219.8 |
-21.8 |
-21.8 |
|
| 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 |
133 |
116 |
0 |
1,741 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
133 |
116 |
0 |
1,741 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
28 |
17 |
0 |
745 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
12 |
1 |
0 |
561 |
0 |
0 |
|