 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.1% |
2.1% |
|
 | Bankruptcy risk | | 13.3% |
12.3% |
7.5% |
19.1% |
15.3% |
12.6% |
17.3% |
17.2% |
|
 | Credit score (0-100) | | 18 |
20 |
32 |
6 |
12 |
18 |
9 |
10 |
|
 | Credit rating | | BB |
BB |
BB |
B |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 612 |
944 |
1,107 |
990 |
598 |
538 |
0.0 |
0.0 |
|
 | EBITDA | | -70.2 |
38.8 |
180 |
-236 |
-153 |
33.2 |
0.0 |
0.0 |
|
 | EBIT | | -106 |
38.8 |
180 |
-236 |
-153 |
33.2 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -108.8 |
36.9 |
177.0 |
-240.5 |
-162.0 |
8.2 |
0.0 |
0.0 |
|
 | Net earnings | | -85.4 |
28.8 |
137.8 |
-188.2 |
-127.4 |
5.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -109 |
36.9 |
177 |
-241 |
-162 |
8.2 |
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 | | -92.0 |
-63.2 |
74.6 |
-114 |
-241 |
-235 |
-362 |
-362 |
|
 | Interest-bearing liabilities | | 35.5 |
49.6 |
0.0 |
21.8 |
167 |
291 |
362 |
362 |
|
 | Balance sheet total (assets) | | 264 |
364 |
829 |
247 |
249 |
352 |
0.0 |
0.0 |
|
|
 | Net Debt | | 33.6 |
47.7 |
-400 |
8.4 |
167 |
291 |
362 |
362 |
|
|
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 | | 612 |
944 |
1,107 |
990 |
598 |
538 |
0.0 |
0.0 |
|
 | Gross profit growth | | 22.5% |
54.2% |
17.3% |
-10.6% |
-39.6% |
-10.1% |
-100.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
2 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
100.0% |
-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) | | 264 |
364 |
829 |
247 |
249 |
352 |
0 |
0 |
|
 | Balance sheet change% | | -32.3% |
37.8% |
127.9% |
-70.2% |
0.6% |
41.5% |
-100.0% |
0.0% |
|
 | Added value | | -70.2 |
38.8 |
179.7 |
-235.6 |
-153.0 |
33.2 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -82 |
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 |
-2.0 |
1.0 |
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 (%) | | -17.3% |
4.1% |
16.2% |
-23.8% |
-25.6% |
6.2% |
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 % | | -28.2% |
9.9% |
28.6% |
-39.6% |
-36.0% |
6.2% |
0.0% |
0.0% |
|
 | ROI % | | -113.3% |
91.2% |
238.8% |
-384.1% |
-162.4% |
14.5% |
0.0% |
0.0% |
|
 | ROE % | | -26.1% |
9.2% |
62.9% |
-116.9% |
-51.4% |
2.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | -27.8% |
-15.7% |
9.1% |
-35.3% |
-52.1% |
-41.4% |
-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, % | | -47.8% |
123.1% |
-222.5% |
-3.6% |
-108.9% |
874.4% |
0.0% |
0.0% |
|
 | Gearing % | | -38.6% |
-78.5% |
0.0% |
-19.2% |
-69.1% |
-123.6% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 2.9% |
4.4% |
11.0% |
44.8% |
9.6% |
11.0% |
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 | | -92.0 |
-63.2 |
100.9 |
-87.3 |
-214.7 |
-208.8 |
-181.0 |
-181.0 |
|
 | 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 | | -70 |
39 |
180 |
-236 |
-153 |
17 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -70 |
39 |
180 |
-236 |
-153 |
17 |
0 |
0 |
|
 | EBIT / employee | | -106 |
39 |
180 |
-236 |
-153 |
17 |
0 |
0 |
|
 | Net earnings / employee | | -85 |
29 |
138 |
-188 |
-127 |
3 |
0 |
0 |
|