|
1000.0
 | Bankruptcy risk for industry | | 0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
0.5% |
|
 | Bankruptcy risk | | 5.6% |
13.9% |
11.4% |
7.8% |
16.5% |
13.4% |
12.6% |
12.6% |
|
 | Credit score (0-100) | | 42 |
16 |
20 |
31 |
10 |
17 |
19 |
19 |
|
 | Credit rating | | BBB |
BB |
BB |
BB |
BB |
BB |
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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 1,568 |
1,103 |
2,535 |
6,038 |
4,896 |
6,017 |
0.0 |
0.0 |
|
 | EBITDA | | 319 |
-155 |
769 |
4,706 |
3,286 |
3,852 |
0.0 |
0.0 |
|
 | EBIT | | 122 |
-688 |
176 |
4,058 |
2,566 |
3,168 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 47.5 |
-800.2 |
16.2 |
901.4 |
-568.7 |
20.3 |
0.0 |
0.0 |
|
 | Net earnings | | 36.9 |
-631.4 |
18.4 |
702.3 |
-446.9 |
14.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 47.5 |
-800 |
16.2 |
901 |
-569 |
20.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 795 |
3,014 |
2,693 |
2,463 |
1,808 |
1,296 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -720 |
-1,351 |
-1,333 |
-631 |
-1,078 |
-1,063 |
-1,113 |
-1,113 |
|
 | Interest-bearing liabilities | | 2,130 |
2,614 |
2,629 |
1,417 |
1,123 |
1,262 |
1,162 |
1,162 |
|
 | Balance sheet total (assets) | | 1,547 |
3,942 |
3,548 |
3,335 |
2,587 |
2,696 |
48.8 |
48.8 |
|
|
 | Net Debt | | 2,126 |
2,609 |
2,627 |
1,218 |
1,100 |
1,260 |
1,162 |
1,162 |
|
|
See the entire balance sheet |
1000.0
|
 | 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 | | 1,568 |
1,103 |
2,535 |
6,038 |
4,896 |
6,017 |
0.0 |
0.0 |
|
 | Gross profit growth | | 7.8% |
-29.7% |
129.9% |
138.2% |
-18.9% |
22.9% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
3 |
6 |
3 |
4 |
4 |
0 |
0 |
|
 | Employee growth % | | 200.0% |
0.0% |
100.0% |
-50.0% |
33.3% |
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) | | 1,547 |
3,942 |
3,548 |
3,335 |
2,587 |
2,696 |
49 |
49 |
|
 | Balance sheet change% | | -11.4% |
154.8% |
-10.0% |
-6.0% |
-22.4% |
4.2% |
-98.2% |
0.0% |
|
 | Added value | | 319.1 |
-154.6 |
768.6 |
4,706.0 |
3,213.7 |
3,852.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -385 |
1,621 |
-978 |
-943 |
-1,440 |
-1,261 |
-1,296 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 4.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
0.0 |
0.0 |
|
1000.0
 | 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 (%) | | 7.8% |
-62.4% |
7.0% |
67.2% |
52.4% |
52.6% |
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 % | | 5.5% |
-18.1% |
3.5% |
24.9% |
-9.3% |
6.8% |
0.0% |
0.0% |
|
 | ROI % | | 5.9% |
-28.8% |
6.8% |
53.6% |
-27.2% |
20.5% |
0.0% |
0.0% |
|
 | ROE % | | 2.2% |
-23.0% |
0.5% |
20.4% |
-15.1% |
0.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -31.8% |
-25.5% |
-27.3% |
-15.9% |
-29.4% |
-28.3% |
-95.8% |
-95.8% |
|
 | 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, % | | 666.3% |
-1,687.2% |
341.8% |
25.9% |
33.5% |
32.7% |
0.0% |
0.0% |
|
 | Gearing % | | -295.8% |
-193.4% |
-197.2% |
-224.6% |
-104.2% |
-118.7% |
-104.4% |
-104.4% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.8% |
4.9% |
6.2% |
9.8% |
16.9% |
19.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.4 |
0.3 |
0.3 |
0.8 |
0.8 |
1.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.4 |
0.3 |
0.3 |
0.8 |
0.8 |
1.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3.9 |
5.4 |
2.6 |
198.4 |
22.5 |
2.1 |
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) | | 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 | | -516.1 |
-1,432.7 |
-1,245.2 |
-181.1 |
-125.4 |
321.5 |
-580.9 |
-580.9 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 106 |
-52 |
128 |
1,569 |
803 |
963 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 106 |
-52 |
128 |
1,569 |
821 |
963 |
0 |
0 |
|
 | EBIT / employee | | 41 |
-229 |
29 |
1,353 |
641 |
792 |
0 |
0 |
|
 | Net earnings / employee | | 12 |
-210 |
3 |
234 |
-112 |
4 |
0 |
0 |
|
|