|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 9.0% |
5.5% |
2.3% |
2.3% |
2.0% |
1.6% |
13.3% |
13.3% |
|
 | Credit score (0-100) | | 29 |
42 |
65 |
64 |
68 |
74 |
17 |
17 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
A |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
1.9 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
 | Net sales | | 18 |
78 |
301 |
309 |
357 |
764 |
764 |
764 |
|
 | Gross profit | | 18.0 |
-6.6 |
283 |
256 |
233 |
740 |
0.0 |
0.0 |
|
 | EBITDA | | -17.8 |
-66.1 |
171 |
165 |
80.4 |
370 |
0.0 |
0.0 |
|
 | EBIT | | -19.9 |
-66.1 |
171 |
165 |
80.4 |
370 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 78.5 |
-54.6 |
95.3 |
103.6 |
156.2 |
129.2 |
0.0 |
0.0 |
|
 | Net earnings | | 78.5 |
-54.6 |
95.3 |
103.6 |
156.2 |
129.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 78.5 |
-54.6 |
95.3 |
104 |
156 |
129 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 191 |
2,701 |
2,701 |
2,492 |
6,242 |
6,242 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 98.7 |
44.2 |
139 |
243 |
399 |
528 |
403 |
403 |
|
 | Interest-bearing liabilities | | 116 |
2,686 |
2,526 |
2,229 |
5,699 |
5,549 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 222 |
2,731 |
2,726 |
2,521 |
6,266 |
6,266 |
403 |
403 |
|
|
 | Net Debt | | 116 |
2,686 |
2,526 |
2,229 |
5,699 |
5,549 |
-403 |
-403 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 18 |
78 |
301 |
309 |
357 |
764 |
764 |
764 |
|
 | Net sales growth | | 0.0% |
330.9% |
287.9% |
2.6% |
15.7% |
113.9% |
0.0% |
0.0% |
|
 | Gross profit | | 18.0 |
-6.6 |
283 |
256 |
233 |
740 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
-9.5% |
-8.9% |
217.1% |
-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) | | 222 |
2,731 |
2,726 |
2,521 |
6,266 |
6,266 |
403 |
403 |
|
 | Balance sheet change% | | 2,032.4% |
1,132.3% |
-0.2% |
-7.5% |
148.6% |
0.0% |
-93.6% |
0.0% |
|
 | Added value | | -17.8 |
-66.1 |
171.1 |
164.8 |
80.4 |
370.0 |
0.0 |
0.0 |
|
 | Added value % | | -99.0% |
-85.2% |
56.9% |
53.4% |
22.5% |
48.4% |
0.0% |
0.0% |
|
 | Investments | | 189 |
2,510 |
0 |
-210 |
3,750 |
0 |
-6,242 |
0 |
|
|
 | Net sales trend | | 0.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -3.0 |
-4.0 |
1.0 |
2.0 |
3.0 |
4.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | -99.0% |
-85.2% |
56.9% |
53.4% |
22.5% |
48.4% |
0.0% |
0.0% |
|
 | EBIT % | | -110.5% |
-85.2% |
56.9% |
53.4% |
22.5% |
48.4% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -110.5% |
996.6% |
60.5% |
64.4% |
34.5% |
50.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 436.5% |
-70.4% |
31.7% |
33.6% |
43.7% |
16.9% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 448.0% |
-70.4% |
31.7% |
33.6% |
43.7% |
16.9% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 436.5% |
-70.4% |
31.7% |
33.6% |
43.7% |
16.9% |
0.0% |
0.0% |
|
 | ROA % | | 73.1% |
-2.8% |
6.3% |
6.3% |
5.2% |
5.9% |
0.0% |
0.0% |
|
 | ROI % | | 72.1% |
-2.8% |
6.3% |
6.4% |
5.4% |
6.1% |
0.0% |
0.0% |
|
 | ROE % | | 132.1% |
-76.3% |
103.8% |
54.2% |
48.6% |
27.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 44.6% |
1.6% |
5.1% |
9.6% |
6.4% |
8.4% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 683.0% |
3,465.3% |
839.9% |
719.3% |
1,596.1% |
726.5% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 683.0% |
3,465.3% |
839.9% |
719.3% |
1,596.1% |
726.5% |
-52.8% |
-52.8% |
|
 | Net int. bear. debt to EBITDA, % | | -652.7% |
-4,064.9% |
1,476.6% |
1,352.7% |
7,087.8% |
1,499.7% |
0.0% |
0.0% |
|
 | Gearing % | | 117.8% |
6,080.7% |
1,811.1% |
917.4% |
1,427.5% |
1,050.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 10.7% |
1.0% |
2.9% |
2.6% |
1.9% |
4.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.1 |
0.1 |
0.3 |
0.1 |
0.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 % | | 168.7% |
37.8% |
8.3% |
9.5% |
6.8% |
3.2% |
52.8% |
52.8% |
|
 | Net working capital | | -92.5 |
-378.5 |
-300.8 |
-71.4 |
-381.1 |
-367.9 |
0.0 |
0.0 |
|
 | Net working capital % | | -514.3% |
-488.2% |
-100.0% |
-23.1% |
-106.7% |
-48.2% |
0.0% |
0.0% |
|
1000.0
 | 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 |
|
|