 | Bankruptcy risk for industry | | 1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 12.0% |
13.6% |
9.9% |
6.0% |
3.6% |
10.5% |
16.2% |
16.0% |
|
 | Credit score (0-100) | | 21 |
17 |
25 |
37 |
52 |
22 |
11 |
12 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BBB |
BB |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -11.0 |
-9.4 |
136 |
532 |
1,219 |
1,088 |
0.0 |
0.0 |
|
 | EBITDA | | -11.0 |
-9.4 |
42.5 |
188 |
512 |
508 |
0.0 |
0.0 |
|
 | EBIT | | -11.0 |
-9.4 |
42.5 |
188 |
512 |
508 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 407.0 |
597.8 |
2.5 |
144.8 |
466.5 |
479.8 |
0.0 |
0.0 |
|
 | Net earnings | | 407.0 |
597.8 |
2.5 |
129.9 |
360.6 |
373.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 407 |
598 |
2.5 |
145 |
466 |
480 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -1,595 |
-998 |
-995 |
-865 |
-505 |
-131 |
-256 |
-256 |
|
 | Interest-bearing liabilities | | 645 |
0.0 |
1,031 |
1,073 |
1,104 |
135 |
256 |
256 |
|
 | Balance sheet total (assets) | | 10.0 |
0.6 |
80.4 |
333 |
911 |
247 |
0.0 |
0.0 |
|
|
 | Net Debt | | 635 |
-0.6 |
993 |
871 |
353 |
-112 |
256 |
256 |
|
|
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 | | -11.0 |
-9.4 |
136 |
532 |
1,219 |
1,088 |
0.0 |
0.0 |
|
 | Gross profit growth | | -57.1% |
14.2% |
0.0% |
289.8% |
129.4% |
-10.7% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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 |
-93.9 |
-344.0 |
-707.6 |
-580.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10 |
1 |
80 |
333 |
911 |
247 |
0 |
0 |
|
 | Balance sheet change% | | -98.8% |
-93.9% |
13,065.8% |
313.7% |
173.8% |
-72.9% |
-100.0% |
0.0% |
|
 | Added value | | -11.0 |
-9.4 |
136.4 |
531.5 |
1,219.2 |
1,088.3 |
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 | | -3.0 |
-4.0 |
1.0 |
2.0 |
3.0 |
4.0 |
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 (%) | | 100.0% |
100.0% |
31.1% |
35.3% |
42.0% |
46.7% |
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 % | | 20.6% |
48.9% |
4.1% |
16.5% |
39.1% |
57.2% |
0.0% |
0.0% |
|
 | ROI % | | 20.7% |
49.1% |
4.2% |
17.8% |
47.0% |
82.8% |
0.0% |
0.0% |
|
 | ROE % | | 92.7% |
11,266.9% |
6.2% |
62.9% |
58.0% |
64.5% |
0.0% |
0.0% |
|
 | Equity ratio % | | -99.4% |
-99.9% |
-92.5% |
-72.2% |
-35.6% |
-34.7% |
-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, % | | -5,772.7% |
6.5% |
2,338.5% |
464.4% |
69.1% |
-22.0% |
0.0% |
0.0% |
|
 | Gearing % | | -40.4% |
0.0% |
-103.6% |
-124.0% |
-218.8% |
-102.9% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 6.3% |
11.8% |
7.7% |
4.1% |
4.1% |
5.3% |
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 | | -642.0 |
-6.0 |
36.1 |
207.5 |
599.6 |
3.9 |
-128.0 |
-128.0 |
|
 | 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 |
1,088 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
-580 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
508 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
508 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
374 |
0 |
0 |
|