 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
7.8% |
5.0% |
4.0% |
2.9% |
2.7% |
13.6% |
13.6% |
|
 | Credit score (0-100) | | 0 |
33 |
44 |
48 |
58 |
59 |
17 |
17 |
|
 | Credit rating | | N/A |
BB |
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 | | 0.0 |
-2.5 |
-2.4 |
21.1 |
164 |
-25.3 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-185 |
-21.4 |
1.1 |
164 |
-25.3 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-185 |
-21.4 |
1.1 |
-86.0 |
-25.3 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
-210.9 |
-145.6 |
229.2 |
302.0 |
171.4 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
-202.6 |
-143.0 |
231.0 |
323.0 |
187.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
-313 |
-146 |
229 |
302 |
171 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
627 |
464 |
300 |
50.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
209 |
65.9 |
297 |
620 |
807 |
647 |
647 |
|
 | Interest-bearing liabilities | | 0.0 |
1,307 |
1,168 |
1,024 |
849 |
651 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 0.0 |
2,293 |
1,970 |
1,806 |
1,483 |
1,508 |
647 |
647 |
|
|
 | Net Debt | | 0.0 |
1,235 |
1,157 |
988 |
841 |
628 |
-647 |
-647 |
|
|
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 |
-2.5 |
-2.4 |
21.1 |
164 |
-25.3 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
3.8% |
0.0% |
675.7% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
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) | | 0 |
2,293 |
1,970 |
1,806 |
1,483 |
1,508 |
647 |
647 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
-14.1% |
-8.3% |
-17.9% |
1.7% |
-57.1% |
0.0% |
|
 | Added value | | 0.0 |
-184.9 |
-21.4 |
1.1 |
-86.0 |
-25.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
627 |
-164 |
-164 |
-500 |
-50 |
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 |
-1.0 |
-2.0 |
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% |
7,406.1% |
890.7% |
5.4% |
-52.4% |
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% |
-12.5% |
-5.8% |
13.1% |
19.4% |
12.2% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-12.8% |
-6.2% |
16.2% |
22.6% |
12.4% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
-97.0% |
-104.1% |
127.4% |
70.5% |
26.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
9.1% |
3.3% |
16.4% |
41.8% |
53.5% |
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% |
-668.0% |
-5,403.5% |
86,552.3% |
512.8% |
-2,485.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
625.8% |
1,772.9% |
345.2% |
136.9% |
80.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
4.1% |
1.8% |
1.6% |
1.8% |
1.4% |
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 |
-322.4 |
-618.9 |
-1,102.7 |
-804.0 |
-571.1 |
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 |
-185 |
-21 |
1 |
-86 |
-25 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-185 |
-21 |
1 |
164 |
-25 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-185 |
-21 |
1 |
-86 |
-25 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-203 |
-143 |
231 |
323 |
187 |
0 |
0 |
|