 | Bankruptcy risk for industry | | 6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
6.0% |
|
 | Bankruptcy risk | | 6.0% |
8.7% |
6.2% |
17.1% |
23.2% |
14.5% |
18.1% |
18.1% |
|
 | Credit score (0-100) | | 40 |
30 |
38 |
9 |
3 |
14 |
8 |
8 |
|
 | Credit rating | | BBB |
BB |
BBB |
BB |
B |
BB |
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 | | 219 |
380 |
419 |
228 |
-38.2 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | 58.4 |
-77.2 |
231 |
20.2 |
-38.2 |
0.0 |
0.0 |
0.0 |
|
 | EBIT | | 38.1 |
-97.5 |
165 |
-85.9 |
-38.2 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 38.1 |
-97.5 |
127.2 |
-90.4 |
-39.7 |
-0.4 |
0.0 |
0.0 |
|
 | Net earnings | | 29.7 |
-89.1 |
109.4 |
-84.6 |
-39.7 |
-0.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 38.1 |
-97.5 |
127 |
-90.4 |
-39.7 |
-0.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 183 |
162 |
112 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 29.7 |
-19.4 |
89.9 |
5.3 |
-34.4 |
-34.9 |
-74.9 |
-74.9 |
|
 | Interest-bearing liabilities | | 237 |
135 |
65.7 |
0.0 |
0.0 |
0.0 |
74.9 |
74.9 |
|
 | Balance sheet total (assets) | | 325 |
375 |
333 |
34.7 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
 | Net Debt | | 221 |
65.7 |
-27.2 |
-34.7 |
0.0 |
0.0 |
74.9 |
74.9 |
|
|
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 | | 219 |
380 |
419 |
228 |
-38.2 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
73.5% |
10.2% |
-45.6% |
0.0% |
0.0% |
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) | | 325 |
375 |
333 |
35 |
0 |
0 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
15.3% |
-11.3% |
-89.6% |
-100.0% |
0.0% |
0.0% |
0.0% |
|
 | Added value | | 58.4 |
-77.2 |
231.3 |
20.2 |
67.9 |
0.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 202 |
-41 |
-133 |
-242 |
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 | | 1.0 |
-1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
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 (%) | | 17.4% |
-25.7% |
39.4% |
-37.7% |
100.0% |
0.0% |
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 % | | 11.7% |
-27.1% |
45.4% |
-46.7% |
-110.4% |
0.0% |
0.0% |
0.0% |
|
 | ROI % | | 7.5% |
-30.2% |
111.3% |
-102.9% |
-1,434.6% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | 100.0% |
-44.0% |
47.0% |
-177.7% |
-1,494.0% |
0.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | 9.1% |
-4.9% |
27.0% |
15.3% |
-100.0% |
-100.0% |
-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, % | | 378.0% |
-85.1% |
-11.8% |
-171.4% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 796.0% |
-694.5% |
73.1% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
37.7% |
13.9% |
0.0% |
0.0% |
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 | | -34.9 |
-308.7 |
-127.3 |
5.3 |
-34.4 |
-34.9 |
-37.4 |
-37.4 |
|
 | 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 |
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 |
|