 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 26.2% |
13.4% |
18.7% |
27.9% |
19.6% |
12.6% |
17.6% |
17.6% |
|
 | Credit score (0-100) | | 3 |
18 |
7 |
2 |
6 |
18 |
9 |
9 |
|
 | Credit rating | | B |
BB |
B |
B |
B |
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 | | -104 |
293 |
232 |
0.0 |
306 |
342 |
0.0 |
0.0 |
|
 | EBITDA | | -192 |
40.4 |
-74.9 |
-188 |
28.6 |
168 |
0.0 |
0.0 |
|
 | EBIT | | -346 |
-15.2 |
-130 |
-248 |
17.2 |
84.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -346.2 |
-15.2 |
-130.5 |
-248.4 |
15.2 |
83.3 |
0.0 |
0.0 |
|
 | Net earnings | | -270.0 |
-11.9 |
-101.8 |
-193.5 |
11.4 |
83.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -346 |
-15.2 |
-131 |
-248 |
15.2 |
83.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 56.9 |
45.5 |
34.1 |
22.8 |
11.4 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -296 |
-308 |
-410 |
-603 |
-592 |
-509 |
-559 |
-559 |
|
 | Interest-bearing liabilities | | 950 |
950 |
950 |
950 |
950 |
960 |
759 |
759 |
|
 | Balance sheet total (assets) | | 728 |
766 |
711 |
554 |
452 |
466 |
200 |
200 |
|
|
 | Net Debt | | 880 |
783 |
813 |
862 |
897 |
856 |
759 |
759 |
|
|
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 | | -104 |
293 |
232 |
0.0 |
306 |
342 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-20.5% |
-100.0% |
0.0% |
11.8% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
2 |
2 |
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) | | 728 |
766 |
711 |
554 |
452 |
466 |
200 |
200 |
|
 | Balance sheet change% | | 0.0% |
5.2% |
-7.1% |
-22.0% |
-18.4% |
3.1% |
-57.1% |
0.0% |
|
 | Added value | | -191.8 |
40.4 |
-74.9 |
-188.4 |
76.8 |
167.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 303 |
-110 |
-110 |
-114 |
-23 |
-166 |
0 |
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 |
-3.0 |
-4.0 |
1.0 |
2.0 |
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 (%) | | 334.0% |
-5.2% |
-56.1% |
0.0% |
5.6% |
24.8% |
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 % | | -33.8% |
-1.5% |
-11.9% |
-21.8% |
1.6% |
8.4% |
0.0% |
0.0% |
|
 | ROI % | | -36.4% |
-1.6% |
-13.7% |
-26.1% |
1.8% |
8.9% |
0.0% |
0.0% |
|
 | ROE % | | -37.1% |
-1.6% |
-13.8% |
-30.6% |
2.3% |
18.1% |
0.0% |
0.0% |
|
 | Equity ratio % | | -28.9% |
-28.7% |
-36.6% |
-52.1% |
-56.7% |
-52.2% |
-73.6% |
-73.6% |
|
 | 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, % | | -458.9% |
1,938.8% |
-1,084.4% |
-457.4% |
3,137.3% |
511.0% |
0.0% |
0.0% |
|
 | Gearing % | | -320.7% |
-308.4% |
-231.8% |
-157.4% |
-160.5% |
-188.7% |
-135.8% |
-135.8% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.2% |
0.2% |
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 | | 94.9 |
137.3 |
89.7 |
-49.6 |
-976.8 |
-810.8 |
-379.4 |
-379.4 |
|
 | 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 |
38 |
84 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
14 |
84 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
9 |
42 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
6 |
42 |
0 |
0 |
|