| Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
5.5% |
20.3% |
13.6% |
14.6% |
17.2% |
17.2% |
|
| Credit score (0-100) | | 0 |
0 |
41 |
5 |
16 |
13 |
10 |
10 |
|
| Credit rating | | N/A |
N/A |
BBB |
B |
BB |
BB |
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 | | 0.0 |
0.0 |
2,048 |
72.4 |
-5.2 |
-0.2 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
2,048 |
72.4 |
-5.2 |
-0.2 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
2,048 |
72.4 |
-5.2 |
-0.2 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
1,619.7 |
-91.1 |
4.0 |
-2.4 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
1,259.3 |
-105.5 |
6.0 |
-2.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
1,620 |
-91.1 |
4.0 |
-2.4 |
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 | | 0.0 |
0.0 |
1,759 |
1,654 |
59.8 |
21.0 |
-479 |
-479 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
129 |
0.0 |
0.0 |
42.1 |
479 |
479 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
3,967 |
2,052 |
113 |
79.3 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
0.0 |
-3,490 |
-12.4 |
0.0 |
42.1 |
479 |
479 |
|
|
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 | | 0.0 |
0.0 |
2,048 |
72.4 |
-5.2 |
-0.2 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
-96.5% |
0.0% |
96.1% |
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) | | 0 |
0 |
3,967 |
2,052 |
113 |
79 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
-48.3% |
-94.5% |
-30.0% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
2,048.0 |
72.4 |
-5.2 |
-0.2 |
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 | | 0.0 |
0.0 |
1.0 |
2.0 |
-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 (%) | | 0.0% |
0.0% |
100.0% |
100.0% |
100.0% |
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 % | | 0.0% |
0.0% |
51.6% |
2.6% |
0.8% |
-0.2% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
108.5% |
4.4% |
1.0% |
-0.3% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
71.6% |
-6.2% |
0.7% |
-5.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
44.4% |
80.6% |
52.8% |
26.5% |
-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, % | | 0.0% |
0.0% |
-170.4% |
-17.2% |
0.0% |
-21,072.5% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
7.3% |
0.0% |
0.0% |
200.6% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
666.2% |
263.4% |
0.0% |
10.5% |
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 | | 0.0 |
0.0 |
1,759.3 |
1,653.8 |
59.8 |
21.0 |
-239.5 |
-239.5 |
|
| 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 |
|