|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.2% |
3.2% |
3.4% |
3.6% |
3.4% |
4.4% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 67 |
56 |
52 |
52 |
53 |
47 |
32 |
32 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.8 |
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 | | -6.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
-8.8 |
0.0 |
0.0 |
|
 | EBITDA | | -6.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
-8.8 |
0.0 |
0.0 |
|
 | EBIT | | -6.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 662.1 |
-1,645.9 |
-1,769.3 |
-3,183.1 |
-2,347.1 |
-4,388.6 |
0.0 |
0.0 |
|
 | Net earnings | | 662.1 |
-1,645.9 |
-1,769.3 |
-3,183.1 |
-2,347.1 |
-4,388.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 662 |
-1,646 |
-1,769 |
-3,183 |
-2,347 |
-4,389 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 30,762 |
29,116 |
27,347 |
41,713 |
39,366 |
34,977 |
29,994 |
29,994 |
|
 | Interest-bearing liabilities | | 0.0 |
7.5 |
15.0 |
22.5 |
31.3 |
40.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 30,769 |
29,130 |
27,368 |
41,742 |
39,404 |
35,024 |
29,994 |
29,994 |
|
|
 | Net Debt | | 0.0 |
7.5 |
15.0 |
22.5 |
31.3 |
40.0 |
-29,994 |
-29,994 |
|
|
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 | | -6.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
-8.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-15.4% |
0.0% |
0.0% |
-16.7% |
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) | | 30,769 |
29,130 |
27,368 |
41,742 |
39,404 |
35,024 |
29,994 |
29,994 |
|
 | Balance sheet change% | | 0.0% |
-5.3% |
-6.0% |
52.5% |
-5.6% |
-11.1% |
-14.4% |
0.0% |
|
 | Added value | | -6.5 |
-7.5 |
-7.5 |
-7.5 |
-8.8 |
-8.8 |
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 |
|
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 (%) | | 100.0% |
100.0% |
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 % | | 2.2% |
-5.5% |
-6.3% |
-9.2% |
-5.8% |
-11.8% |
0.0% |
0.0% |
|
 | ROI % | | 2.2% |
-5.5% |
-6.3% |
-9.2% |
-5.8% |
-11.8% |
0.0% |
0.0% |
|
 | ROE % | | 2.2% |
-5.5% |
-6.3% |
-9.2% |
-5.8% |
-11.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
99.9% |
99.9% |
99.9% |
99.9% |
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, % | | 0.0% |
-100.0% |
-200.0% |
-300.0% |
-357.1% |
-457.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.1% |
0.1% |
0.1% |
0.1% |
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% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
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) | | 365.0 |
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 | | -6.5 |
-14.0 |
-21.5 |
-29.0 |
-37.8 |
-46.5 |
0.0 |
0.0 |
|
 | 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 | | 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 |
|
|