 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.4% |
|
 | Bankruptcy risk | | 10.2% |
16.9% |
16.8% |
11.1% |
19.5% |
22.9% |
20.5% |
16.1% |
|
 | Credit score (0-100) | | 26 |
11 |
11 |
22 |
5 |
3 |
4 |
11 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
B |
B |
B |
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 | | -75.6 |
-451 |
-147 |
-52.6 |
-300 |
267 |
0.0 |
0.0 |
|
 | EBITDA | | -459 |
-452 |
-147 |
-52.6 |
-300 |
267 |
0.0 |
0.0 |
|
 | EBIT | | -493 |
-486 |
-181 |
-52.6 |
-300 |
267 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -471.5 |
-467.6 |
-183.0 |
-54.4 |
-302.4 |
267.3 |
0.0 |
0.0 |
|
 | Net earnings | | -471.5 |
-467.6 |
-183.0 |
-54.4 |
-302.4 |
267.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -472 |
-468 |
-183 |
-54.4 |
-302 |
267 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 73.0 |
39.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 303 |
-164 |
-347 |
-402 |
-704 |
-437 |
-562 |
-562 |
|
 | Interest-bearing liabilities | | 74.7 |
226 |
320 |
303 |
284 |
266 |
562 |
562 |
|
 | Balance sheet total (assets) | | 636 |
357 |
144 |
135 |
150 |
0.8 |
0.0 |
0.0 |
|
|
 | Net Debt | | 43.3 |
225 |
320 |
285 |
281 |
266 |
562 |
562 |
|
|
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 | | -75.6 |
-451 |
-147 |
-52.6 |
-300 |
267 |
0.0 |
0.0 |
|
 | Gross profit growth | | 41.0% |
-496.9% |
67.4% |
64.2% |
-470.7% |
0.0% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
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) | | 636 |
357 |
144 |
135 |
150 |
1 |
0 |
0 |
|
 | Balance sheet change% | | -30.7% |
-43.9% |
-59.6% |
-6.2% |
10.9% |
-99.5% |
-100.0% |
0.0% |
|
 | Added value | | -458.8 |
-451.7 |
-146.8 |
-52.6 |
-299.9 |
267.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -144 |
-68 |
-68 |
0 |
0 |
-5 |
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 |
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 (%) | | 652.2% |
107.7% |
123.2% |
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 % | | -60.2% |
-80.6% |
-35.6% |
-10.2% |
-43.1% |
41.4% |
0.0% |
0.0% |
|
 | ROI % | | -79.3% |
-154.5% |
-66.0% |
-16.9% |
-102.2% |
97.2% |
0.0% |
0.0% |
|
 | ROE % | | -87.5% |
-141.6% |
-73.0% |
-38.9% |
-212.0% |
354.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 47.7% |
-31.5% |
-70.7% |
-74.8% |
-82.4% |
-99.8% |
-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, % | | -9.4% |
-49.7% |
-217.8% |
-542.1% |
-93.6% |
99.3% |
0.0% |
0.0% |
|
 | Gearing % | | 24.6% |
-137.7% |
-92.2% |
-75.4% |
-40.3% |
-61.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 7.4% |
0.5% |
0.9% |
0.6% |
0.8% |
0.0% |
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 | | 156.0 |
-277.6 |
-426.5 |
-480.9 |
-783.3 |
-436.9 |
-280.9 |
-280.9 |
|
 | 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 |
|