|
1000.0
| Bankruptcy risk for industry | | 0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
0.9% |
|
| Bankruptcy risk | | 3.4% |
3.8% |
2.4% |
3.0% |
4.5% |
5.0% |
16.8% |
16.8% |
|
| Credit score (0-100) | | 55 |
52 |
64 |
56 |
46 |
43 |
10 |
10 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kEUR) | | -0.0 |
-0.0 |
-0.1 |
-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 | | 162 |
78.5 |
2,360 |
908 |
905 |
913 |
0.0 |
0.0 |
|
| EBITDA | | 162 |
78.5 |
2,360 |
908 |
905 |
913 |
0.0 |
0.0 |
|
| EBIT | | -820 |
-904 |
1,378 |
-74.0 |
24.6 |
136 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,286.0 |
-1,910.5 |
-1,259.4 |
-1,358.1 |
-2,261.8 |
-3,250.8 |
0.0 |
0.0 |
|
| Net earnings | | -1,286.0 |
-1,910.5 |
-1,259.4 |
-1,362.6 |
-2,261.9 |
-3,250.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,286 |
-1,911 |
-1,259 |
-1,358 |
-2,262 |
-3,251 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 23,712 |
22,730 |
21,748 |
20,766 |
19,886 |
19,108 |
0.0 |
0.0 |
|
| Shareholders equity total | | -5,918 |
-7,829 |
-9,088 |
-10,451 |
-12,712 |
-15,963 |
-16,913 |
-16,913 |
|
| Interest-bearing liabilities | | 30,231 |
30,762 |
31,280 |
31,745 |
32,394 |
34,064 |
16,913 |
16,913 |
|
| Balance sheet total (assets) | | 24,488 |
22,962 |
22,237 |
21,991 |
20,566 |
19,177 |
0.0 |
0.0 |
|
|
| Net Debt | | 29,913 |
30,671 |
31,196 |
31,653 |
32,277 |
34,050 |
16,913 |
16,913 |
|
|
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 | | 162 |
78.5 |
2,360 |
908 |
905 |
913 |
0.0 |
0.0 |
|
| Gross profit growth | | 72.0% |
-51.5% |
2,904.8% |
-61.5% |
-0.4% |
1.0% |
-100.0% |
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) | | 24,488 |
22,962 |
22,237 |
21,991 |
20,566 |
19,177 |
0 |
0 |
|
| Balance sheet change% | | -3.6% |
-6.2% |
-3.2% |
-1.1% |
-6.5% |
-6.8% |
-100.0% |
0.0% |
|
| Added value | | 161.8 |
78.5 |
2,360.2 |
908.2 |
1,006.8 |
913.4 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,964 |
-1,964 |
-1,964 |
-1,964 |
-1,760 |
-1,555 |
-19,108 |
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 |
1.0 |
-1.0 |
1.0 |
2.0 |
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 (%) | | -506.9% |
-1,150.4% |
58.4% |
-8.1% |
2.7% |
14.9% |
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 % | | -1.2% |
-0.6% |
12.1% |
1.7% |
5.7% |
5.9% |
0.0% |
0.0% |
|
| ROI % | | -4.2% |
-5.3% |
-3.2% |
-3.5% |
-5.7% |
-5.2% |
0.0% |
0.0% |
|
| ROE % | | -2.3% |
-3.5% |
-2.3% |
-2.5% |
-4.2% |
-6.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -9.8% |
-12.7% |
-14.5% |
-16.3% |
-19.4% |
-23.1% |
-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, % | | 18,484.6% |
39,047.4% |
1,321.7% |
3,485.3% |
3,568.3% |
3,728.0% |
0.0% |
0.0% |
|
| Gearing % | | -510.8% |
-392.9% |
-344.2% |
-303.8% |
-254.8% |
-213.4% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
1.0% |
0.9% |
0.8% |
1.4% |
4.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.9 |
4.2 |
7.8 |
1.6 |
0.7 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 1.9 |
4.2 |
7.8 |
1.6 |
0.7 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 317.8 |
91.3 |
84.6 |
92.0 |
116.6 |
14.8 |
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 | | 152.1 |
89.9 |
307.0 |
447.8 |
-224.5 |
-1,049.3 |
-8,456.6 |
-8,456.6 |
|
| 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 | | 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 |
|
|