 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 9.4% |
5.7% |
5.6% |
5.6% |
5.7% |
3.7% |
12.3% |
12.3% |
|
 | Credit score (0-100) | | 28 |
41 |
40 |
39 |
39 |
51 |
19 |
19 |
|
 | Credit rating | | BB |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -2.5 |
0.0 |
0.0 |
0.0 |
0.0 |
-7.9 |
0.0 |
0.0 |
|
 | EBITDA | | -2.5 |
0.0 |
0.0 |
0.0 |
0.0 |
-7.9 |
0.0 |
0.0 |
|
 | EBIT | | -2.5 |
0.0 |
0.0 |
0.0 |
0.0 |
-7.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -17.3 |
-7.8 |
264.0 |
-36.6 |
-24.6 |
1,492.6 |
0.0 |
0.0 |
|
 | Net earnings | | -14.1 |
-5.0 |
271.7 |
-28.6 |
-19.2 |
1,263.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -17.3 |
-7.8 |
264 |
-36.6 |
-24.6 |
1,493 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 35.9 |
31.0 |
303 |
160 |
141 |
1,236 |
586 |
586 |
|
 | Interest-bearing liabilities | | 367 |
879 |
913 |
750 |
889 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 403 |
910 |
1,216 |
1,024 |
1,029 |
1,242 |
586 |
586 |
|
|
 | Net Debt | | 367 |
866 |
711 |
748 |
887 |
-230 |
-586 |
-586 |
|
|
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 | | -2.5 |
0.0 |
0.0 |
0.0 |
0.0 |
-7.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 403 |
910 |
1,216 |
1,024 |
1,029 |
1,242 |
586 |
586 |
|
 | Balance sheet change% | | 0.0% |
125.7% |
33.6% |
-15.8% |
0.5% |
20.6% |
-52.8% |
0.0% |
|
 | Added value | | -2.5 |
0.0 |
0.0 |
0.0 |
0.0 |
-7.9 |
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 |
0 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
-1.0 |
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 (%) | | 100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
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 % | | -0.6% |
3.0% |
28.1% |
0.0% |
0.0% |
131.4% |
0.0% |
0.0% |
|
 | ROI % | | -0.6% |
3.0% |
28.1% |
0.0% |
0.0% |
131.8% |
0.0% |
0.0% |
|
 | ROE % | | -39.2% |
-14.8% |
162.9% |
-12.4% |
-12.8% |
183.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 8.9% |
3.4% |
24.9% |
15.6% |
13.7% |
99.5% |
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, % | | -14,434.0% |
0.0% |
0.0% |
0.0% |
0.0% |
2,925.5% |
0.0% |
0.0% |
|
 | Gearing % | | 1,023.0% |
2,839.5% |
301.9% |
469.5% |
632.4% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 8.1% |
4.4% |
3.9% |
4.4% |
3.0% |
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 | | -364.1 |
-860.1 |
-697.4 |
-840.2 |
-859.4 |
252.5 |
0.0 |
0.0 |
|
 | 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 |
|