|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 5.0% |
5.1% |
6.3% |
5.7% |
10.3% |
3.7% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 45 |
44 |
37 |
39 |
23 |
51 |
20 |
20 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -9.4 |
-9.9 |
-10.3 |
-12.0 |
-25.5 |
-7.0 |
0.0 |
0.0 |
|
 | EBITDA | | -9.4 |
-9.9 |
-10.3 |
-12.0 |
-25.5 |
-7.0 |
0.0 |
0.0 |
|
 | EBIT | | -9.4 |
-9.9 |
-10.3 |
-12.0 |
-25.5 |
-7.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 21.4 |
5.8 |
105.2 |
-111.7 |
58.6 |
283.4 |
0.0 |
0.0 |
|
 | Net earnings | | 18.6 |
4.5 |
82.1 |
-114.1 |
58.6 |
232.4 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 21.4 |
5.8 |
105 |
-112 |
58.6 |
283 |
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 | | 1,834 |
1,839 |
1,921 |
1,807 |
1,866 |
2,099 |
1,924 |
1,924 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
4.3 |
4.3 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,851 |
1,852 |
1,956 |
1,846 |
1,882 |
2,170 |
1,924 |
1,924 |
|
|
 | Net Debt | | -88.7 |
-75.6 |
-65.5 |
-55.8 |
-1,877 |
-1,826 |
-1,924 |
-1,924 |
|
|
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 | | -9.4 |
-9.9 |
-10.3 |
-12.0 |
-25.5 |
-7.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-5.4% |
-3.8% |
-17.1% |
-112.5% |
72.7% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
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) | | 1,851 |
1,852 |
1,956 |
1,846 |
1,882 |
2,170 |
1,924 |
1,924 |
|
 | Balance sheet change% | | 0.8% |
0.1% |
5.6% |
-5.7% |
2.0% |
15.3% |
-11.4% |
0.0% |
|
 | Added value | | -9.4 |
-9.9 |
-10.3 |
-12.0 |
-25.5 |
-7.0 |
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 | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-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 % | | 1.2% |
0.3% |
5.5% |
-5.8% |
3.3% |
14.0% |
0.0% |
0.0% |
|
 | ROI % | | 1.2% |
0.3% |
5.6% |
-6.0% |
3.3% |
14.3% |
0.0% |
0.0% |
|
 | ROE % | | 1.0% |
0.2% |
4.4% |
-6.1% |
3.2% |
11.7% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.1% |
99.3% |
98.2% |
97.9% |
99.1% |
96.7% |
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, % | | 946.0% |
765.7% |
639.5% |
465.0% |
7,361.2% |
26,220.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.2% |
0.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
106.9% |
17.1% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 5.3 |
5.5 |
1.8 |
1.4 |
117.5 |
30.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 5.3 |
5.5 |
1.8 |
1.4 |
117.5 |
30.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 88.7 |
75.6 |
65.5 |
55.8 |
1,881.4 |
1,830.5 |
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) | | 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 | | 71.9 |
61.9 |
30.0 |
17.0 |
-7.3 |
277.7 |
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 |
-26 |
-7 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
-26 |
-7 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
-26 |
-7 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
59 |
232 |
0 |
0 |
|
|