 | Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
 | Bankruptcy risk | | 6.1% |
6.9% |
15.3% |
8.8% |
8.0% |
15.1% |
14.2% |
14.2% |
|
 | Credit score (0-100) | | 40 |
35 |
12 |
27 |
29 |
13 |
15 |
15 |
|
 | Credit rating | | BBB |
BBB |
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 | | 158 |
462 |
54.0 |
312 |
35.9 |
108 |
0.0 |
0.0 |
|
 | EBITDA | | -42.0 |
142 |
-559 |
103 |
35.9 |
-280 |
0.0 |
0.0 |
|
 | EBIT | | -42.0 |
142 |
-559 |
103 |
35.9 |
-280 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -48.2 |
134.0 |
-76.0 |
46.0 |
2.1 |
73.8 |
0.0 |
0.0 |
|
 | Net earnings | | -48.2 |
134.0 |
-76.0 |
46.0 |
2.1 |
73.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -48.2 |
134 |
-76.0 |
46.0 |
2.1 |
73.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 1,150 |
1,150 |
1,150 |
1,150 |
1,150 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 243 |
307 |
233 |
279 |
281 |
354 |
274 |
274 |
|
 | Interest-bearing liabilities | | 950 |
950 |
663 |
664 |
739 |
163 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,193 |
1,257 |
1,264 |
1,150 |
1,168 |
581 |
274 |
274 |
|
|
 | Net Debt | | 949 |
843 |
663 |
664 |
739 |
-418 |
-274 |
-274 |
|
|
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 | | 158 |
462 |
54.0 |
312 |
35.9 |
108 |
0.0 |
0.0 |
|
 | Gross profit growth | | 188.3% |
193.1% |
-88.3% |
477.1% |
-88.5% |
201.4% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 1,193 |
1,257 |
1,264 |
1,150 |
1,168 |
581 |
274 |
274 |
|
 | Balance sheet change% | | 3.7% |
5.3% |
0.6% |
-9.0% |
1.6% |
-50.2% |
-52.8% |
0.0% |
|
 | Added value | | -42.0 |
142.0 |
-559.0 |
102.6 |
35.9 |
-280.5 |
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 |
-1,150 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -4.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
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 (%) | | -26.6% |
30.7% |
-1,035.2% |
32.9% |
100.0% |
-259.3% |
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 % | | -3.6% |
11.6% |
-5.6% |
8.5% |
3.1% |
13.5% |
0.0% |
0.0% |
|
 | ROI % | | -3.6% |
11.6% |
-6.6% |
11.2% |
3.7% |
15.4% |
0.0% |
0.0% |
|
 | ROE % | | -22.0% |
48.7% |
-28.1% |
18.0% |
0.8% |
23.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | 20.4% |
24.4% |
18.4% |
24.2% |
24.0% |
61.0% |
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, % | | -2,260.3% |
593.7% |
-118.6% |
647.0% |
2,058.3% |
149.0% |
0.0% |
0.0% |
|
 | Gearing % | | 390.3% |
309.4% |
284.5% |
238.5% |
263.2% |
46.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.7% |
0.8% |
0.6% |
8.5% |
4.8% |
9.9% |
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 | | 43.4 |
107.0 |
-254.0 |
-208.1 |
-211.7 |
512.5 |
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 |
142 |
-559 |
103 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
142 |
-559 |
103 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
142 |
-559 |
103 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
134 |
-76 |
46 |
0 |
0 |
0 |
0 |
|