|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.1% |
1.1% |
|
 | Bankruptcy risk | | 4.5% |
5.6% |
6.8% |
3.1% |
3.3% |
6.3% |
16.2% |
16.0% |
|
 | Credit score (0-100) | | 48 |
42 |
35 |
55 |
54 |
36 |
11 |
12 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 211 |
264 |
201 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 48.5 |
96.9 |
50.2 |
162 |
289 |
97.5 |
0.0 |
0.0 |
|
 | EBITDA | | -6.0 |
85.9 |
50.2 |
162 |
289 |
97.5 |
0.0 |
0.0 |
|
 | EBIT | | 26.7 |
67.4 |
-0.7 |
258 |
285 |
-142 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -62.4 |
-26.8 |
-60.9 |
135.9 |
1,087.8 |
-380.2 |
0.0 |
0.0 |
|
 | Net earnings | | -57.6 |
-20.0 |
-56.6 |
130.4 |
1,154.0 |
-349.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -62.4 |
-26.8 |
-60.9 |
136 |
1,088 |
-380 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 1,943 |
1,974 |
1,381 |
4,711 |
4,706 |
4,466 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -2,004 |
-2,024 |
-2,080 |
-1,950 |
-796 |
-1,145 |
-1,270 |
-1,270 |
|
 | Interest-bearing liabilities | | 3,862 |
3,928 |
3,410 |
4,821 |
3,773 |
3,866 |
1,270 |
1,270 |
|
 | Balance sheet total (assets) | | 1,961 |
1,997 |
1,403 |
4,796 |
4,844 |
4,599 |
0.0 |
0.0 |
|
|
 | Net Debt | | 3,862 |
3,928 |
3,410 |
4,821 |
3,773 |
3,866 |
1,270 |
1,270 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 211 |
264 |
201 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -8.6% |
24.9% |
-23.7% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 48.5 |
96.9 |
50.2 |
162 |
289 |
97.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | -83.0% |
99.7% |
-48.2% |
222.5% |
78.5% |
-66.3% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 1,961 |
1,997 |
1,403 |
4,796 |
4,844 |
4,599 |
0 |
0 |
|
 | Balance sheet change% | | 2.3% |
1.8% |
-29.7% |
241.8% |
1.0% |
-5.1% |
-100.0% |
0.0% |
|
 | Added value | | 37.0 |
85.9 |
50.2 |
258.2 |
284.6 |
-142.4 |
0.0 |
0.0 |
|
 | Added value % | | 17.5% |
32.6% |
25.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 29 |
12 |
-644 |
3,330 |
-5 |
-240 |
-4,466 |
0 |
|
|
 | Net sales trend | | -1.0 |
1.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 2.0 |
3.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | -2.9% |
32.6% |
25.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 12.7% |
25.5% |
-0.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | 55.1% |
69.5% |
-1.4% |
159.4% |
98.4% |
-146.1% |
0.0% |
0.0% |
|
 | Net Earnings % | | -27.3% |
-7.6% |
-28.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | -42.8% |
-0.6% |
-2.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -29.5% |
-10.2% |
-30.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 0.7% |
1.7% |
-0.0% |
5.0% |
20.2% |
-2.5% |
0.0% |
0.0% |
|
 | ROI % | | 0.7% |
1.7% |
-0.0% |
5.3% |
24.9% |
-3.7% |
0.0% |
0.0% |
|
 | ROE % | | -3.0% |
-1.0% |
-3.3% |
4.2% |
23.9% |
-7.4% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -50.5% |
-50.3% |
-59.7% |
-28.9% |
-14.1% |
-19.9% |
-100.0% |
-100.0% |
|
 | Relative indebtedness % | | 1,877.3% |
1,524.4% |
1,730.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 1,877.3% |
1,524.3% |
1,730.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -63,871.1% |
4,574.0% |
6,788.5% |
2,975.9% |
1,304.4% |
3,963.8% |
0.0% |
0.0% |
|
 | Gearing % | | -192.8% |
-194.1% |
-163.9% |
-247.2% |
-474.0% |
-337.6% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.3% |
2.4% |
1.6% |
3.0% |
3.9% |
6.2% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.1 |
0.2 |
0.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.1 |
0.2 |
0.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.2 |
0.0 |
0.0 |
0.0 |
0.0 |
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) | | 3.9 |
85.1 |
48.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 8.1% |
8.6% |
10.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -1,861.8 |
-1,910.3 |
-1,416.7 |
-587.3 |
-439.0 |
-572.4 |
-635.1 |
-635.1 |
|
 | Net working capital % | | -881.7% |
-724.3% |
-703.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
264 |
201 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
86 |
50 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
86 |
50 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
67 |
-1 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
-20 |
-57 |
0 |
0 |
0 |
0 |
0 |
|
|