 | Bankruptcy risk for industry | | 9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
9.5% |
|
 | Bankruptcy risk | | 19.7% |
17.5% |
15.7% |
20.1% |
17.2% |
6.4% |
19.9% |
19.5% |
|
 | Credit score (0-100) | | 7 |
9 |
11 |
5 |
9 |
37 |
6 |
6 |
|
 | Credit rating | | B |
B |
BB |
B |
BB |
BBB |
B |
B |
|
 | 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 | | -79.6 |
-56.0 |
12.9 |
56.4 |
117 |
51.5 |
0.0 |
0.0 |
|
 | EBITDA | | -173 |
-56.0 |
-9.3 |
5.5 |
17.3 |
-43.6 |
0.0 |
0.0 |
|
 | EBIT | | -173 |
-56.0 |
-9.3 |
5.5 |
17.3 |
-120 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -179.7 |
-57.0 |
-10.8 |
4.2 |
16.1 |
-121.4 |
0.0 |
0.0 |
|
 | Net earnings | | -170.7 |
-57.8 |
-13.4 |
4.2 |
16.1 |
-121.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -180 |
-57.0 |
-10.8 |
4.2 |
16.1 |
-121 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
382 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 213 |
155 |
142 |
146 |
162 |
40.4 |
0.4 |
0.4 |
|
 | Interest-bearing liabilities | | 3.1 |
21.1 |
33.6 |
0.1 |
16.9 |
363 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 226 |
186 |
207 |
164 |
203 |
422 |
0.4 |
0.4 |
|
|
 | Net Debt | | -156 |
-161 |
-150 |
-164 |
-171 |
344 |
-0.4 |
-0.4 |
|
|
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 | | -79.6 |
-56.0 |
12.9 |
56.4 |
117 |
51.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
29.7% |
0.0% |
337.2% |
107.7% |
-56.1% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | -100.0% |
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) | | 226 |
186 |
207 |
164 |
203 |
422 |
0 |
0 |
|
 | Balance sheet change% | | -68.4% |
-17.6% |
11.5% |
-20.9% |
23.4% |
108.3% |
-99.9% |
0.0% |
|
 | Added value | | -173.0 |
-56.0 |
-9.3 |
5.5 |
17.3 |
-43.6 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -370 |
0 |
0 |
0 |
0 |
305 |
-382 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
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 (%) | | 217.4% |
100.0% |
-71.7% |
9.7% |
14.7% |
-233.1% |
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 % | | -36.7% |
-27.2% |
-4.7% |
2.9% |
9.4% |
-38.4% |
0.0% |
0.0% |
|
 | ROI % | | -38.0% |
-28.6% |
-5.3% |
3.4% |
10.6% |
-41.2% |
0.0% |
0.0% |
|
 | ROE % | | -57.3% |
-31.5% |
-9.0% |
2.9% |
10.5% |
-120.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | 94.2% |
83.3% |
68.2% |
88.8% |
79.9% |
9.6% |
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, % | | 90.2% |
288.4% |
1,620.8% |
-3,004.3% |
-988.7% |
-787.5% |
0.0% |
0.0% |
|
 | Gearing % | | 1.4% |
13.6% |
23.7% |
0.0% |
10.5% |
898.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.6% |
8.3% |
5.6% |
7.3% |
13.7% |
0.8% |
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 | | 212.7 |
154.9 |
141.5 |
145.7 |
161.8 |
-341.3 |
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 |
|