 | Bankruptcy risk for industry | | 5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
5.7% |
|
 | Bankruptcy risk | | 7.1% |
24.1% |
18.0% |
12.9% |
11.5% |
8.3% |
18.1% |
18.1% |
|
 | Credit score (0-100) | | 35 |
4 |
8 |
17 |
20 |
28 |
8 |
8 |
|
 | Credit rating | | BBB |
B |
B |
BB |
BB |
BB |
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 | | 1,086 |
2,733 |
4,108 |
1,963 |
2,698 |
2,816 |
0.0 |
0.0 |
|
 | EBITDA | | -13.9 |
-355 |
47.9 |
166 |
143 |
-24.5 |
0.0 |
0.0 |
|
 | EBIT | | -13.9 |
-355 |
42.2 |
166 |
127 |
-48.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -34.9 |
-382.5 |
27.8 |
151.0 |
110.1 |
-86.5 |
0.0 |
0.0 |
|
 | Net earnings | | -34.9 |
-382.5 |
27.8 |
151.0 |
110.1 |
-86.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -34.9 |
-382 |
27.8 |
151 |
110 |
-86.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
134 |
110 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 115 |
-267 |
-240 |
-88.5 |
21.6 |
-64.9 |
-115 |
-115 |
|
 | Interest-bearing liabilities | | 0.0 |
106 |
442 |
543 |
358 |
544 |
115 |
115 |
|
 | Balance sheet total (assets) | | 434 |
903 |
977 |
1,001 |
1,475 |
1,261 |
0.0 |
0.0 |
|
|
 | Net Debt | | -234 |
79.6 |
442 |
543 |
358 |
544 |
115 |
115 |
|
|
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 | | 1,086 |
2,733 |
4,108 |
1,963 |
2,698 |
2,816 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
151.7% |
50.3% |
-52.2% |
37.5% |
4.3% |
-100.0% |
0.0% |
|
 | Employees | | 2 |
5 |
8 |
3 |
5 |
5 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
150.0% |
60.0% |
-62.5% |
66.7% |
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) | | 434 |
903 |
977 |
1,001 |
1,475 |
1,261 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
108.2% |
8.2% |
2.4% |
47.4% |
-14.5% |
-100.0% |
0.0% |
|
 | Added value | | -13.9 |
-355.3 |
47.9 |
165.8 |
127.5 |
-24.5 |
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 |
-6 |
0 |
118 |
-48 |
-110 |
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 |
1.0 |
2.0 |
3.0 |
-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 (%) | | -1.3% |
-13.0% |
1.0% |
8.4% |
4.7% |
-1.7% |
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 % | | -3.2% |
-44.1% |
3.5% |
15.4% |
9.9% |
-3.5% |
0.0% |
0.0% |
|
 | ROI % | | -12.1% |
-319.2% |
15.4% |
36.0% |
27.6% |
-10.5% |
0.0% |
0.0% |
|
 | ROE % | | -30.3% |
-75.1% |
3.0% |
15.3% |
21.5% |
-13.5% |
0.0% |
0.0% |
|
 | Equity ratio % | | 26.5% |
-22.8% |
-19.7% |
-8.1% |
1.5% |
-4.9% |
-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, % | | 1,681.5% |
-22.4% |
923.0% |
327.4% |
249.8% |
-2,216.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
-39.8% |
-184.7% |
-613.2% |
1,658.4% |
-838.3% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
54.1% |
5.2% |
5.3% |
3.8% |
8.4% |
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 | | 115.1 |
-267.3 |
-239.5 |
-88.5 |
-112.4 |
-174.9 |
-57.5 |
-57.5 |
|
 | 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 | | -7 |
-71 |
6 |
55 |
25 |
-5 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -7 |
-71 |
6 |
55 |
29 |
-5 |
0 |
0 |
|
 | EBIT / employee | | -7 |
-71 |
5 |
55 |
25 |
-10 |
0 |
0 |
|
 | Net earnings / employee | | -17 |
-76 |
3 |
50 |
22 |
-17 |
0 |
0 |
|