| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.3% |
|
| Bankruptcy risk | | 15.0% |
8.7% |
9.7% |
14.8% |
11.5% |
10.5% |
15.5% |
14.2% |
|
| Credit score (0-100) | | 15 |
30 |
27 |
14 |
20 |
23 |
12 |
3 |
|
| Credit rating | | B |
B |
B |
B |
B |
B |
B |
B |
|
| 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 | | -64.1 |
245 |
204 |
16.3 |
197 |
196 |
0.0 |
0.0 |
|
| EBITDA | | -408 |
-114 |
-190 |
-347 |
2.0 |
17.2 |
0.0 |
0.0 |
|
| EBIT | | -417 |
-123 |
-199 |
-362 |
2.0 |
17.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -417.2 |
-123.4 |
-199.3 |
-361.9 |
0.5 |
2.6 |
0.0 |
0.0 |
|
| Net earnings | | -268.6 |
5.0 |
-155.4 |
-269.4 |
0.4 |
2.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -417 |
-123 |
-199 |
-362 |
0.5 |
2.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 33.4 |
24.1 |
14.8 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 496 |
501 |
345 |
75.7 |
76.1 |
78.1 |
-53.1 |
-53.1 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
207 |
21.0 |
293 |
533 |
53.1 |
53.1 |
|
| Balance sheet total (assets) | | 578 |
618 |
661 |
317 |
458 |
663 |
0.0 |
0.0 |
|
|
| Net Debt | | -39.1 |
-61.4 |
205 |
19.9 |
288 |
520 |
53.1 |
53.1 |
|
|
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 | | -64.1 |
245 |
204 |
16.3 |
197 |
196 |
0.0 |
0.0 |
|
| Gross profit growth | | 39.2% |
0.0% |
-16.8% |
-92.0% |
1,106.5% |
-0.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | -100.0% |
0.0% |
0.0% |
100.0% |
0.0% |
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) | | 578 |
618 |
661 |
317 |
458 |
663 |
0 |
0 |
|
| Balance sheet change% | | -42.5% |
7.0% |
6.9% |
-52.0% |
44.4% |
44.7% |
-100.0% |
0.0% |
|
| Added value | | -407.8 |
-114.1 |
-190.0 |
-347.1 |
16.7 |
17.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 3 |
-19 |
-19 |
-30 |
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 |
1.0 |
2.0 |
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 (%) | | 650.6% |
-50.3% |
-97.6% |
-2,219.2% |
1.0% |
8.8% |
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 % | | -52.7% |
-20.6% |
-31.2% |
-74.0% |
0.5% |
3.1% |
0.0% |
0.0% |
|
| ROI % | | -66.2% |
-24.8% |
-37.9% |
-111.6% |
0.8% |
3.5% |
0.0% |
0.0% |
|
| ROE % | | -42.6% |
1.0% |
-36.8% |
-128.0% |
0.5% |
2.6% |
0.0% |
0.0% |
|
| Equity ratio % | | 85.8% |
80.9% |
52.2% |
23.9% |
16.6% |
11.8% |
-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, % | | 9.6% |
53.8% |
-107.7% |
-5.7% |
14,770.1% |
3,027.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
60.0% |
27.7% |
384.8% |
682.4% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.9% |
3.5% |
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 | | 462.2 |
476.4 |
330.3 |
75.7 |
76.1 |
89.1 |
-26.6 |
-26.6 |
|
| 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 |
-190 |
-174 |
8 |
9 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-190 |
-174 |
1 |
9 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-199 |
-181 |
1 |
9 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-155 |
-135 |
0 |
1 |
0 |
0 |
|