| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.3% |
|
| Bankruptcy risk | | 6.5% |
7.7% |
8.0% |
10.2% |
21.8% |
11.3% |
11.5% |
10.3% |
|
| Credit score (0-100) | | 38 |
33 |
32 |
24 |
4 |
21 |
20 |
5 |
|
| Credit rating | | BB |
B |
B |
B |
C |
B |
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 | | 920 |
780 |
593 |
321 |
15.0 |
212 |
0.0 |
0.0 |
|
| EBITDA | | 227 |
102 |
152 |
-39.7 |
-323 |
-183 |
0.0 |
0.0 |
|
| EBIT | | 130 |
2.9 |
52.5 |
-139 |
-405 |
-205 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 73.2 |
-51.7 |
-11.3 |
-196.3 |
-441.5 |
-252.5 |
0.0 |
0.0 |
|
| Net earnings | | 56.7 |
-40.4 |
-8.8 |
-153.5 |
-338.4 |
-191.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 73.2 |
-51.7 |
-11.3 |
-196 |
-442 |
-253 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 303 |
224 |
144 |
64.4 |
2.4 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 142 |
101 |
92.5 |
-60.9 |
-399 |
-591 |
-641 |
-641 |
|
| Interest-bearing liabilities | | 431 |
729 |
709 |
670 |
373 |
1,008 |
716 |
716 |
|
| Balance sheet total (assets) | | 1,395 |
1,386 |
1,448 |
1,447 |
1,050 |
1,172 |
75.0 |
75.0 |
|
|
| Net Debt | | 431 |
729 |
709 |
669 |
342 |
1,002 |
716 |
716 |
|
|
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 | | 920 |
780 |
593 |
321 |
15.0 |
212 |
0.0 |
0.0 |
|
| Gross profit growth | | 506.5% |
-15.2% |
-24.0% |
-45.9% |
-95.3% |
1,310.7% |
-100.0% |
0.0% |
|
| Employees | | 3 |
3 |
2 |
2 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-33.3% |
0.0% |
-100.0% |
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) | | 1,395 |
1,386 |
1,448 |
1,447 |
1,050 |
1,172 |
75 |
75 |
|
| Balance sheet change% | | 11.9% |
-0.6% |
4.4% |
-0.0% |
-27.4% |
11.6% |
-93.6% |
0.0% |
|
| Added value | | 226.9 |
102.4 |
152.1 |
-39.7 |
-305.3 |
-183.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -147 |
-199 |
-199 |
-199 |
-164 |
-45 |
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 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 14.1% |
0.4% |
8.9% |
-43.4% |
-2,698.9% |
-97.1% |
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 % | | 9.8% |
0.2% |
3.9% |
-9.1% |
-26.3% |
-12.8% |
0.0% |
0.0% |
|
| ROI % | | 22.5% |
0.4% |
6.7% |
-17.9% |
-72.6% |
-29.7% |
0.0% |
0.0% |
|
| ROE % | | 50.0% |
-33.2% |
-9.1% |
-19.9% |
-27.1% |
-17.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 10.2% |
7.3% |
6.4% |
-4.0% |
-27.6% |
-33.5% |
-89.5% |
-89.5% |
|
| 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, % | | 189.8% |
711.6% |
466.5% |
-1,683.1% |
-105.8% |
-547.8% |
0.0% |
0.0% |
|
| Gearing % | | 303.7% |
718.9% |
766.5% |
-1,099.7% |
-93.5% |
-170.5% |
-111.7% |
-111.7% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 12.3% |
9.4% |
9.2% |
8.9% |
10.0% |
6.8% |
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 | | -330.5 |
-277.2 |
-177.8 |
-211.8 |
-496.8 |
-669.5 |
-358.0 |
-358.0 |
|
| 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 | | 76 |
34 |
76 |
-20 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 76 |
34 |
76 |
-20 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 43 |
1 |
26 |
-70 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 19 |
-13 |
-4 |
-77 |
0 |
0 |
0 |
0 |
|