|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 2.7% |
3.1% |
3.8% |
3.4% |
2.7% |
2.7% |
10.3% |
10.3% |
|
| Credit score (0-100) | | 62 |
58 |
51 |
52 |
59 |
59 |
24 |
24 |
|
| Credit rating | | BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 194 |
172 |
67.9 |
128 |
126 |
154 |
0.0 |
0.0 |
|
| EBITDA | | 41.2 |
11.7 |
-86.2 |
-26.2 |
-12.0 |
5.3 |
0.0 |
0.0 |
|
| EBIT | | 18.9 |
-13.5 |
-126 |
-87.0 |
-58.7 |
-38.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -44.2 |
47.8 |
-41.9 |
6.7 |
-75.2 |
-44.3 |
0.0 |
0.0 |
|
| Net earnings | | -34.5 |
37.2 |
-32.5 |
5.1 |
-59.0 |
-47.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -44.2 |
47.8 |
-41.9 |
6.7 |
-75.2 |
-44.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 1,376 |
1,376 |
1,449 |
1,385 |
1,338 |
1,295 |
0.0 |
0.0 |
|
| Shareholders equity total | | 916 |
954 |
921 |
926 |
867 |
820 |
695 |
695 |
|
| Interest-bearing liabilities | | 881 |
904 |
919 |
962 |
1,027 |
979 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,914 |
1,980 |
1,991 |
1,999 |
1,960 |
1,894 |
695 |
695 |
|
|
| Net Debt | | 407 |
358 |
400 |
365 |
478 |
455 |
-695 |
-695 |
|
|
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 | | 194 |
172 |
67.9 |
128 |
126 |
154 |
0.0 |
0.0 |
|
| Gross profit growth | | -24.2% |
-11.3% |
-60.6% |
87.9% |
-1.6% |
22.6% |
-100.0% |
0.0% |
|
| Employees | | 2 |
2 |
2 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 1,914 |
1,980 |
1,991 |
1,999 |
1,960 |
1,894 |
695 |
695 |
|
| Balance sheet change% | | -4.2% |
3.5% |
0.5% |
0.4% |
-1.9% |
-3.4% |
-63.3% |
0.0% |
|
| Added value | | 41.2 |
11.7 |
-86.2 |
-26.2 |
2.1 |
5.3 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -44 |
-25 |
33 |
-125 |
-93 |
-87 |
-1,295 |
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 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
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 (%) | | 9.8% |
-7.8% |
-185.5% |
-68.2% |
-46.8% |
-24.7% |
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 % | | 1.7% |
3.1% |
-1.5% |
1.0% |
-1.8% |
-0.3% |
0.0% |
0.0% |
|
| ROI % | | 1.8% |
3.3% |
-1.6% |
1.1% |
-1.9% |
-0.3% |
0.0% |
0.0% |
|
| ROE % | | -3.5% |
4.0% |
-3.5% |
0.5% |
-6.6% |
-5.6% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 47.9% |
48.2% |
46.3% |
46.3% |
44.2% |
43.3% |
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, % | | 989.1% |
3,060.1% |
-464.3% |
-1,393.5% |
-3,988.4% |
8,568.3% |
0.0% |
0.0% |
|
| Gearing % | | 96.2% |
94.8% |
99.8% |
103.9% |
118.4% |
119.4% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 9.1% |
1.4% |
1.4% |
1.4% |
4.0% |
3.9% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.5 |
0.6 |
0.5 |
0.6 |
0.6 |
0.6 |
0.0 |
0.0 |
|
| Current Ratio | | 0.5 |
0.6 |
0.5 |
0.6 |
0.6 |
0.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 474.2 |
546.1 |
518.9 |
596.9 |
549.4 |
523.7 |
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 | | -875.1 |
-899.2 |
-1,016.1 |
-1,046.9 |
-1,005.5 |
-984.5 |
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 | | 21 |
6 |
-43 |
-13 |
1 |
3 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 21 |
6 |
-43 |
-13 |
-6 |
3 |
0 |
0 |
|
| EBIT / employee | | 9 |
-7 |
-63 |
-44 |
-29 |
-19 |
0 |
0 |
|
| Net earnings / employee | | -17 |
19 |
-16 |
3 |
-29 |
-24 |
0 |
0 |
|
|