| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
|
| Bankruptcy risk | | 7.1% |
9.9% |
3.1% |
2.4% |
1.7% |
1.7% |
23.6% |
21.1% |
|
| Credit score (0-100) | | 36 |
26 |
57 |
63 |
72 |
73 |
3 |
5 |
|
| Credit rating | | BBB |
BB |
BBB |
BBB |
A |
A |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.7 |
1.1 |
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 | | -2.0 |
-7.0 |
-4.8 |
-2.5 |
-2.3 |
-2.3 |
0.0 |
0.0 |
|
| EBITDA | | -2.0 |
-16.0 |
-4.8 |
-2.5 |
-2.3 |
-2.3 |
0.0 |
0.0 |
|
| EBIT | | -2.0 |
-16.0 |
-4.8 |
-2.5 |
-2.3 |
-2.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 37.0 |
-6.0 |
135.8 |
93.4 |
183.1 |
521.8 |
0.0 |
0.0 |
|
| Net earnings | | 37.0 |
-6.0 |
135.8 |
93.4 |
183.1 |
521.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 37.0 |
-6.0 |
136 |
93.4 |
183 |
522 |
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 | | 86.0 |
81.0 |
217 |
310 |
463 |
875 |
1.9 |
1.9 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 99.0 |
100 |
297 |
448 |
601 |
942 |
1.9 |
1.9 |
|
|
| Net Debt | | -8.0 |
0.0 |
-5.1 |
-0.4 |
-124 |
-52.8 |
-1.9 |
-1.9 |
|
|
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 | | -2.0 |
-7.0 |
-4.8 |
-2.5 |
-2.3 |
-2.3 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-250.0% |
32.1% |
47.4% |
10.0% |
0.0% |
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) | | 99 |
100 |
297 |
448 |
601 |
942 |
2 |
2 |
|
| Balance sheet change% | | 0.0% |
1.0% |
196.9% |
50.8% |
34.2% |
56.7% |
-99.8% |
0.0% |
|
| Added value | | -2.0 |
-16.0 |
-4.8 |
-2.5 |
-2.3 |
-2.3 |
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 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
228.6% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 38.4% |
-6.0% |
68.8% |
25.1% |
35.0% |
68.0% |
0.0% |
0.0% |
|
| ROI % | | 44.2% |
-7.2% |
91.8% |
35.5% |
47.4% |
78.4% |
0.0% |
0.0% |
|
| ROE % | | 43.0% |
-7.2% |
91.3% |
35.5% |
47.4% |
78.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 86.9% |
81.0% |
73.0% |
69.2% |
77.1% |
92.9% |
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, % | | 400.0% |
0.0% |
108.0% |
14.9% |
5,514.4% |
2,347.4% |
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 | | 5.0 |
-10.0 |
-75.2 |
-137.4 |
-13.7 |
-14.1 |
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 |
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 |
|