 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 12.1% |
14.7% |
20.8% |
19.6% |
23.1% |
19.3% |
20.4% |
20.4% |
|
 | Credit score (0-100) | | 22 |
16 |
6 |
7 |
4 |
6 |
5 |
4 |
|
 | Credit rating | | BB |
BB |
B |
B |
B |
B |
B |
B |
|
 | 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 | | 1,092 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 308 |
-15.9 |
-12.7 |
-14.9 |
-7.7 |
-1.8 |
0.0 |
0.0 |
|
 | EBITDA | | -174 |
-15.9 |
-11.9 |
-14.9 |
-7.7 |
-1.8 |
0.0 |
0.0 |
|
 | EBIT | | -174 |
-15.9 |
-11.9 |
-14.9 |
-7.7 |
-1.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -185.6 |
-19.3 |
-13.8 |
-14.7 |
-8.0 |
-3.4 |
0.0 |
0.0 |
|
 | Net earnings | | -185.6 |
-19.3 |
-13.8 |
-14.7 |
-8.0 |
-3.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -186 |
-19.3 |
-13.8 |
-14.7 |
-8.0 |
-3.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 20.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -619 |
-139 |
-153 |
-168 |
-176 |
-179 |
-304 |
-304 |
|
 | Interest-bearing liabilities | | 761 |
619 |
619 |
557 |
430 |
366 |
304 |
304 |
|
 | Balance sheet total (assets) | | 156 |
482 |
486 |
401 |
266 |
199 |
0.0 |
0.0 |
|
|
 | Net Debt | | 761 |
137 |
148 |
156 |
164 |
168 |
304 |
304 |
|
|
See the entire balance sheet |
|
 | Net sales | | 1,092 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 308 |
-15.9 |
-12.7 |
-14.9 |
-7.7 |
-1.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
20.5% |
-17.8% |
48.0% |
77.0% |
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) | | 156 |
482 |
486 |
401 |
266 |
199 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
209.7% |
0.8% |
-17.6% |
-33.7% |
-25.3% |
-100.0% |
0.0% |
|
 | Added value | | -174.2 |
-15.9 |
-11.9 |
-14.9 |
-7.7 |
-1.8 |
0.0 |
0.0 |
|
 | Added value % | | -16.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 21 |
-21 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
-1.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
0.0 |
0.0 |
|
 | EBITDA % | | -16.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | -16.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -56.5% |
100.0% |
94.1% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | -17.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | -17.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -17.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -22.5% |
-2.3% |
-1.9% |
-2.4% |
-1.5% |
-0.4% |
0.0% |
0.0% |
|
 | ROI % | | -22.9% |
-2.3% |
-1.9% |
-2.5% |
-1.6% |
-0.4% |
0.0% |
0.0% |
|
 | ROE % | | -119.2% |
-6.1% |
-2.8% |
-3.3% |
-2.4% |
-1.5% |
0.0% |
0.0% |
|
 | Equity ratio % | | -79.9% |
-22.4% |
-23.9% |
-29.5% |
-39.8% |
-47.4% |
-100.0% |
-100.0% |
|
 | Relative indebtedness % | | 70.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 70.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -436.6% |
-858.4% |
-1,246.8% |
-1,047.9% |
-2,118.6% |
-9,423.8% |
0.0% |
0.0% |
|
 | Gearing % | | -123.0% |
-444.6% |
-404.5% |
-332.2% |
-244.7% |
-204.5% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.0% |
0.5% |
0.3% |
0.0% |
0.0% |
0.4% |
0.0% |
0.0% |
|
 | Trade debtors turnover (days) | | 8.8 |
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 % | | 8.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -687.3 |
479.4 |
465.7 |
389.2 |
254.2 |
187.1 |
-152.0 |
-152.0 |
|
 | Net working capital % | | -63.0% |
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 |
|