| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 8.4% |
13.5% |
19.0% |
9.6% |
9.7% |
11.2% |
15.7% |
15.5% |
|
| Credit score (0-100) | | 30 |
18 |
7 |
24 |
25 |
17 |
2 |
2 |
|
| Credit rating | | B |
B |
B |
B |
B |
B |
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 | | 735 |
281 |
245 |
268 |
103 |
433 |
0.0 |
0.0 |
|
| EBITDA | | -80.9 |
-350 |
-456 |
268 |
103 |
433 |
0.0 |
0.0 |
|
| EBIT | | -283 |
-552 |
-456 |
252 |
87.7 |
405 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -318.7 |
-561.8 |
-466.2 |
284.8 |
64.3 |
374.5 |
0.0 |
0.0 |
|
| Net earnings | | -298.3 |
-561.8 |
-466.2 |
284.8 |
64.3 |
535.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -319 |
-562 |
-466 |
285 |
64.3 |
375 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 1,293 |
1,092 |
0.0 |
141 |
126 |
278 |
0.0 |
0.0 |
|
| Shareholders equity total | | -178 |
-780 |
-1,247 |
-962 |
-897 |
-362 |
-487 |
-487 |
|
| Interest-bearing liabilities | | 1,392 |
1,283 |
1,171 |
291 |
316 |
522 |
487 |
487 |
|
| Balance sheet total (assets) | | 1,841 |
1,101 |
427 |
561 |
397 |
670 |
0.0 |
0.0 |
|
|
| Net Debt | | 1,387 |
1,273 |
874 |
204 |
256 |
464 |
487 |
487 |
|
|
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 | | 735 |
281 |
245 |
268 |
103 |
433 |
0.0 |
0.0 |
|
| Gross profit growth | | 28.4% |
-61.8% |
-12.6% |
9.3% |
-61.4% |
318.9% |
-100.0% |
0.0% |
|
| Employees | | 4 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
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) | | 1,841 |
1,101 |
427 |
561 |
397 |
670 |
0 |
0 |
|
| Balance sheet change% | | -3.8% |
-40.2% |
-61.2% |
31.2% |
-29.2% |
68.7% |
-100.0% |
0.0% |
|
| Added value | | -80.9 |
-350.4 |
-456.4 |
268.2 |
103.4 |
433.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -403 |
-403 |
-1,092 |
126 |
-31 |
125 |
-278 |
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 |
3.0 |
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 (%) | | -38.5% |
-196.6% |
-186.1% |
94.1% |
84.8% |
93.6% |
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 % | | -14.0% |
-27.8% |
-25.7% |
16.0% |
6.7% |
34.8% |
0.0% |
0.0% |
|
| ROI % | | -22.8% |
-40.5% |
-37.2% |
34.9% |
31.0% |
96.8% |
0.0% |
0.0% |
|
| ROE % | | -30.4% |
-38.2% |
-61.0% |
57.7% |
13.4% |
100.3% |
0.0% |
0.0% |
|
| Equity ratio % | | -8.8% |
-41.5% |
-74.5% |
-63.2% |
-69.3% |
-35.1% |
-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, % | | -1,713.8% |
-363.3% |
-191.4% |
76.2% |
247.9% |
107.0% |
0.0% |
0.0% |
|
| Gearing % | | -782.4% |
-164.4% |
-94.0% |
-30.3% |
-35.2% |
-144.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.9% |
1.5% |
0.8% |
-4.1% |
9.8% |
7.4% |
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 | | -1,471.2 |
-1,872.1 |
-1,246.5 |
-1,103.0 |
-1,023.0 |
-640.3 |
-243.7 |
-243.7 |
|
| 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 | | -20 |
0 |
0 |
0 |
0 |
433 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -20 |
0 |
0 |
0 |
0 |
433 |
0 |
0 |
|
| EBIT / employee | | -71 |
0 |
0 |
0 |
0 |
405 |
0 |
0 |
|
| Net earnings / employee | | -75 |
0 |
0 |
0 |
0 |
535 |
0 |
0 |
|