 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.2% |
|
 | Bankruptcy risk | | 14.1% |
10.1% |
7.0% |
11.5% |
13.3% |
6.4% |
21.2% |
17.1% |
|
 | Credit score (0-100) | | 17 |
26 |
36 |
21 |
16 |
36 |
4 |
10 |
|
 | Credit rating | | BB |
BB |
BBB |
BB |
BB |
BBB |
B |
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 | | 535 |
707 |
626 |
554 |
789 |
710 |
0.0 |
0.0 |
|
 | EBITDA | | -169 |
101 |
23.3 |
-91.8 |
299 |
110 |
0.0 |
0.0 |
|
 | EBIT | | -169 |
101 |
23.3 |
-91.8 |
299 |
110 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -170.1 |
99.7 |
21.2 |
-92.8 |
295.5 |
104.8 |
0.0 |
0.0 |
|
 | Net earnings | | -170.1 |
99.7 |
21.2 |
-92.8 |
261.5 |
81.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -170 |
99.7 |
21.2 |
-92.8 |
295 |
105 |
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 | | 19.0 |
119 |
140 |
47.2 |
309 |
276 |
33.0 |
33.0 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 228 |
257 |
267 |
261 |
408 |
432 |
33.0 |
33.0 |
|
|
 | Net Debt | | -107 |
-223 |
-185 |
-246 |
-402 |
-379 |
-33.0 |
-33.0 |
|
|
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 | | 535 |
707 |
626 |
554 |
789 |
710 |
0.0 |
0.0 |
|
 | Gross profit growth | | -11.5% |
32.2% |
-11.5% |
-11.5% |
42.5% |
-10.0% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
1 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
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) | | 228 |
257 |
267 |
261 |
408 |
432 |
33 |
33 |
|
 | Balance sheet change% | | -48.0% |
13.0% |
3.8% |
-2.2% |
56.1% |
5.9% |
-92.4% |
0.0% |
|
 | Added value | | -169.2 |
101.1 |
23.3 |
-91.8 |
298.6 |
110.0 |
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 |
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 |
1.0 |
2.0 |
-1.0 |
1.0 |
2.0 |
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 (%) | | -31.7% |
14.3% |
3.7% |
-16.6% |
37.8% |
15.5% |
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 % | | -50.8% |
41.7% |
8.9% |
-34.7% |
89.2% |
26.2% |
0.0% |
0.0% |
|
 | ROI % | | -162.6% |
146.8% |
18.0% |
-98.2% |
167.8% |
37.7% |
0.0% |
0.0% |
|
 | ROE % | | -163.4% |
144.7% |
16.4% |
-99.1% |
147.0% |
27.9% |
0.0% |
0.0% |
|
 | Equity ratio % | | 8.4% |
46.1% |
52.4% |
18.0% |
75.6% |
63.8% |
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, % | | 63.0% |
-220.4% |
-794.2% |
268.3% |
-134.6% |
-344.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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 | | 19.0 |
118.7 |
139.9 |
47.2 |
308.7 |
275.8 |
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 |
0 |
23 |
-92 |
299 |
110 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
23 |
-92 |
299 |
110 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
23 |
-92 |
299 |
110 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
21 |
-93 |
262 |
81 |
0 |
0 |
|