 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 16.8% |
16.3% |
13.9% |
13.3% |
13.3% |
14.9% |
16.1% |
16.1% |
|
 | Credit score (0-100) | | 11 |
12 |
16 |
16 |
16 |
13 |
11 |
11 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
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 |
-82.3 |
-32.7 |
33.7 |
-0.8 |
-11.3 |
0.0 |
0.0 |
|
 | EBITDA | | -7.0 |
-82.3 |
-32.7 |
33.7 |
-0.8 |
-11.3 |
0.0 |
0.0 |
|
 | EBIT | | -7.0 |
-82.3 |
-32.7 |
33.7 |
-0.8 |
-11.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -14.0 |
167.4 |
-37.9 |
23.2 |
-14.1 |
-24.5 |
0.0 |
0.0 |
|
 | Net earnings | | -14.0 |
167.4 |
-37.9 |
23.2 |
-14.1 |
-24.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -14.0 |
167 |
-37.9 |
23.2 |
-14.1 |
-24.5 |
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 | | -385 |
-217 |
-255 |
-232 |
-246 |
-271 |
-351 |
-351 |
|
 | Interest-bearing liabilities | | 0.0 |
249 |
0.0 |
0.0 |
0.0 |
0.0 |
351 |
351 |
|
 | Balance sheet total (assets) | | 93.0 |
37.0 |
6.6 |
40.1 |
9.1 |
6.9 |
0.0 |
0.0 |
|
|
 | Net Debt | | -93.0 |
212 |
-6.6 |
-40.1 |
-9.1 |
-6.9 |
351 |
351 |
|
|
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 |
-82.3 |
-32.7 |
33.7 |
-0.8 |
-11.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
60.2% |
0.0% |
0.0% |
-1,339.0% |
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) | | 93 |
37 |
7 |
40 |
9 |
7 |
0 |
0 |
|
 | Balance sheet change% | | 2,225.0% |
-60.2% |
-82.2% |
508.2% |
-77.3% |
-24.7% |
-100.0% |
0.0% |
|
 | Added value | | -7.0 |
-82.3 |
-32.7 |
33.7 |
-0.8 |
-11.3 |
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 | | -3.0 |
-4.0 |
-5.0 |
1.0 |
-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% |
100.0% |
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 % | | -1.6% |
45.8% |
-12.7% |
12.6% |
-0.3% |
-4.2% |
0.0% |
0.0% |
|
 | ROI % | | -1.7% |
46.5% |
-26.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -28.9% |
257.6% |
-174.1% |
99.2% |
-57.5% |
-306.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | -80.5% |
-85.5% |
-97.5% |
-85.3% |
-96.4% |
-97.5% |
-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, % | | 1,328.6% |
-257.1% |
20.1% |
-118.9% |
1,163.6% |
60.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
-114.4% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.2% |
4.2% |
0.0% |
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 | | 87.0 |
-217.3 |
-255.3 |
-232.1 |
-246.3 |
-270.7 |
-175.4 |
-175.4 |
|
 | 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 |
|