 | Bankruptcy risk for industry | | 1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
1.6% |
|
 | Bankruptcy risk | | 0.0% |
29.3% |
19.6% |
19.2% |
13.3% |
9.2% |
17.3% |
17.3% |
|
 | Credit score (0-100) | | 0 |
2 |
6 |
6 |
16 |
26 |
9 |
9 |
|
 | Credit rating | | N/A |
C |
B |
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 |
137 |
35.9 |
50.1 |
135 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
-83.6 |
35.5 |
-14.7 |
-11.5 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
-83.6 |
35.5 |
-14.7 |
-11.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
-84.0 |
34.8 |
-15.6 |
-12.2 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
-84.0 |
34.8 |
-15.6 |
-12.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
-84.0 |
34.8 |
-15.6 |
-12.2 |
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 |
-44.0 |
-9.2 |
-24.8 |
-37.1 |
-77.1 |
-77.1 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
13.9 |
0.1 |
17.2 |
22.0 |
77.1 |
77.1 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
1.0 |
4.5 |
6.9 |
25.7 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
-0.0 |
12.9 |
-4.4 |
15.7 |
16.1 |
77.1 |
77.1 |
|
|
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 |
137 |
35.9 |
50.1 |
135 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
-73.8% |
39.5% |
168.5% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
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 |
0 |
1 |
5 |
7 |
26 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
102,500.0% |
339.1% |
53.3% |
271.7% |
-100.0% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
-83.6 |
35.5 |
-14.7 |
-11.5 |
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 |
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% |
0.0% |
-60.9% |
98.8% |
-29.4% |
-8.6% |
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% |
-185.7% |
120.8% |
-64.8% |
-24.4% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
-601.8% |
507.2% |
-170.1% |
-58.8% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
-8,182.0% |
1,258.2% |
-273.8% |
-75.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 0.0% |
100.0% |
-97.7% |
-67.2% |
-78.3% |
-59.1% |
-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% |
-15.4% |
-12.4% |
-106.2% |
-139.8% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
-31.6% |
-1.1% |
-69.3% |
-59.4% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
5.5% |
10.3% |
10.1% |
3.6% |
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 |
-44.0 |
-9.2 |
-24.8 |
-37.1 |
-38.5 |
-38.5 |
|
 | 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 |
-84 |
36 |
-15 |
-12 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
-84 |
36 |
-15 |
-12 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
-84 |
36 |
-15 |
-12 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
-84 |
35 |
-16 |
-12 |
0 |
0 |
|