 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.2% |
1.2% |
|
 | Bankruptcy risk | | 21.0% |
4.7% |
9.4% |
10.6% |
11.8% |
17.8% |
17.5% |
17.5% |
|
 | Credit score (0-100) | | 5 |
46 |
26 |
22 |
19 |
8 |
9 |
9 |
|
 | Credit rating | | B |
BBB |
BB |
BB |
BB |
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 | | 106 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 106 |
178 |
45.7 |
-28.1 |
-45.3 |
85.9 |
0.0 |
0.0 |
|
 | EBITDA | | -100 |
137 |
-129 |
-55.1 |
-45.3 |
85.9 |
0.0 |
0.0 |
|
 | EBIT | | -119 |
137 |
-145 |
-71.1 |
-61.3 |
85.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -118.9 |
137.2 |
-132.9 |
-72.1 |
-62.3 |
84.6 |
0.0 |
0.0 |
|
 | Net earnings | | -118.9 |
132.3 |
-127.2 |
-72.1 |
-62.3 |
66.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -119 |
137 |
-133 |
-72.1 |
-62.3 |
84.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
64.0 |
48.0 |
32.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 222 |
355 |
308 |
235 |
173 |
239 |
34.1 |
34.1 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.4 |
105 |
75.5 |
6.9 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 412 |
627 |
481 |
351 |
259 |
256 |
34.1 |
34.1 |
|
|
 | Net Debt | | -75.4 |
-157 |
-154 |
105 |
74.1 |
6.4 |
-34.1 |
-34.1 |
|
|
See the entire balance sheet |
|
 | Net sales | | 106 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | -79.1% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 106 |
178 |
45.7 |
-28.1 |
-45.3 |
85.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | -79.1% |
69.1% |
-74.4% |
0.0% |
-61.6% |
0.0% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 412 |
627 |
481 |
351 |
259 |
256 |
34 |
34 |
|
 | Balance sheet change% | | -54.6% |
52.3% |
-23.4% |
-27.0% |
-26.3% |
-1.0% |
-86.7% |
0.0% |
|
 | Added value | | -100.3 |
137.4 |
-129.3 |
-55.1 |
-45.3 |
85.9 |
0.0 |
0.0 |
|
 | Added value % | | -95.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -37 |
0 |
-32 |
48 |
-32 |
-32 |
80 |
-80 |
|
|
 | Net sales trend | | -2.0 |
-3.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
1.0 |
0.0 |
0.0 |
|
 | EBITDA % | | -95.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | -112.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -112.5% |
77.0% |
-318.3% |
253.3% |
135.3% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | -112.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | -95.2% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -112.6% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -18.0% |
26.5% |
-23.9% |
-17.0% |
-20.1% |
33.4% |
0.0% |
0.0% |
|
 | ROI % | | -41.3% |
46.7% |
-39.7% |
-21.8% |
-20.8% |
34.7% |
0.0% |
0.0% |
|
 | ROE % | | -42.2% |
45.8% |
-38.4% |
-26.6% |
-30.5% |
32.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | 54.0% |
56.6% |
64.0% |
67.1% |
66.9% |
93.4% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 173.9% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 102.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 75.2% |
-114.4% |
118.9% |
-191.2% |
-163.3% |
7.5% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.1% |
44.8% |
43.6% |
2.9% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
178.4% |
2.8% |
1.1% |
3.1% |
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 % | | 390.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 228.2 |
123.5 |
158.9 |
292.9 |
216.6 |
246.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 216.2% |
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 |
137 |
-129 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
137 |
-129 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
137 |
-145 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
132 |
-127 |
0 |
0 |
0 |
0 |
0 |
|