 | Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 5.9% |
7.9% |
8.0% |
11.8% |
9.3% |
12.3% |
17.8% |
17.8% |
|
 | Credit score (0-100) | | 40 |
32 |
30 |
19 |
25 |
18 |
8 |
8 |
|
 | Credit rating | | BBB |
BB |
BB |
BB |
BB |
BB |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 518 |
283 |
781 |
772 |
451 |
467 |
0.0 |
0.0 |
|
 | EBITDA | | -44.6 |
-302 |
200 |
117 |
6.3 |
-213 |
0.0 |
0.0 |
|
 | EBIT | | -57.5 |
-302 |
200 |
117 |
6.3 |
-213 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -54.0 |
-300.9 |
199.6 |
114.1 |
6.5 |
-210.8 |
0.0 |
0.0 |
|
 | Net earnings | | -54.6 |
-300.9 |
199.6 |
114.1 |
6.5 |
-160.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -54.0 |
-301 |
200 |
114 |
6.5 |
-211 |
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 | | 972 |
563 |
652 |
653 |
545 |
267 |
20.4 |
20.4 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
50.0 |
8.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,020 |
643 |
733 |
698 |
630 |
313 |
20.4 |
20.4 |
|
|
 | Net Debt | | -981 |
-610 |
-717 |
-687 |
-559 |
-213 |
-20.4 |
-20.4 |
|
|
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 | | 518 |
283 |
781 |
772 |
451 |
467 |
0.0 |
0.0 |
|
 | Gross profit growth | | -22.9% |
-45.3% |
175.7% |
-1.1% |
-41.6% |
3.5% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
2 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 100.0% |
0.0% |
-50.0% |
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) | | 1,020 |
643 |
733 |
698 |
630 |
313 |
20 |
20 |
|
 | Balance sheet change% | | -13.1% |
-37.0% |
14.0% |
-4.8% |
-9.7% |
-50.3% |
-93.5% |
0.0% |
|
 | Added value | | -44.6 |
-301.6 |
199.9 |
117.0 |
6.3 |
-213.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -26 |
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 | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
-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 (%) | | -11.1% |
-106.4% |
25.6% |
15.2% |
1.4% |
-45.7% |
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 % | | -4.9% |
-36.2% |
29.1% |
16.4% |
1.1% |
-44.7% |
0.0% |
0.0% |
|
 | ROI % | | -5.1% |
-39.2% |
32.9% |
17.9% |
1.1% |
-48.4% |
0.0% |
0.0% |
|
 | ROE % | | -5.2% |
-39.2% |
32.9% |
17.5% |
1.1% |
-39.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 95.3% |
87.6% |
89.0% |
93.6% |
86.6% |
85.5% |
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, % | | 2,199.5% |
202.2% |
-358.7% |
-586.7% |
-8,864.5% |
100.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
9.2% |
3.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
1.9% |
0.0% |
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 | | 955.9 |
547.0 |
652.1 |
653.1 |
545.2 |
267.4 |
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 | | -22 |
-151 |
200 |
117 |
6 |
-213 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -22 |
-151 |
200 |
117 |
6 |
-213 |
0 |
0 |
|
 | EBIT / employee | | -29 |
-151 |
200 |
117 |
6 |
-213 |
0 |
0 |
|
 | Net earnings / employee | | -27 |
-150 |
200 |
114 |
6 |
-160 |
0 |
0 |
|