|
1000.0
| Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
| Bankruptcy risk | | 1.8% |
1.9% |
2.6% |
2.9% |
2.7% |
2.5% |
5.4% |
5.2% |
|
| Credit score (0-100) | | 73 |
71 |
61 |
57 |
60 |
62 |
16 |
16 |
|
| Credit rating | | BBB |
BBB |
BBB |
BB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.1 |
0.1 |
-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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 686 |
613 |
586 |
265 |
315 |
258 |
0.0 |
0.0 |
|
| EBITDA | | 518 |
613 |
176 |
265 |
315 |
258 |
0.0 |
0.0 |
|
| EBIT | | 349 |
444 |
106 |
195 |
246 |
188 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -61.5 |
33.6 |
-324.3 |
42.6 |
82.0 |
-36.6 |
0.0 |
0.0 |
|
| Net earnings | | -113.8 |
25.3 |
-253.3 |
-332.2 |
39.7 |
-36.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -61.5 |
33.6 |
-324 |
42.6 |
82.0 |
-36.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 9,729 |
9,560 |
3,859 |
3,790 |
3,720 |
3,651 |
0.0 |
0.0 |
|
| Shareholders equity total | | -61.9 |
-36.6 |
-290 |
-622 |
-582 |
-619 |
-669 |
-669 |
|
| Interest-bearing liabilities | | 9,673 |
9,505 |
4,386 |
4,315 |
4,222 |
4,239 |
669 |
669 |
|
| Balance sheet total (assets) | | 10,006 |
9,871 |
4,260 |
3,837 |
3,789 |
3,748 |
0.0 |
0.0 |
|
|
| Net Debt | | 9,673 |
9,505 |
4,386 |
4,315 |
4,222 |
4,239 |
669 |
669 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 686 |
613 |
586 |
265 |
315 |
258 |
0.0 |
0.0 |
|
| Gross profit growth | | -0.6% |
-10.8% |
-4.4% |
-54.8% |
19.1% |
-18.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
1 |
1 |
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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 10,006 |
9,871 |
4,260 |
3,837 |
3,789 |
3,748 |
0 |
0 |
|
| Balance sheet change% | | -8.9% |
-1.3% |
-56.8% |
-9.9% |
-1.3% |
-1.1% |
-100.0% |
0.0% |
|
| Added value | | 518.4 |
612.6 |
175.6 |
264.6 |
315.3 |
257.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -1,246 |
-338 |
-5,771 |
-139 |
-139 |
-139 |
-3,651 |
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 |
5.0 |
5.0 |
5.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | 50.9% |
72.4% |
18.1% |
73.7% |
78.0% |
73.0% |
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 % | | 3.3% |
4.4% |
1.5% |
4.3% |
5.6% |
4.3% |
0.0% |
0.0% |
|
| ROI % | | 3.5% |
4.6% |
1.5% |
4.5% |
5.8% |
4.5% |
0.0% |
0.0% |
|
| ROE % | | -2.3% |
0.3% |
-3.6% |
-8.2% |
1.0% |
-1.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -0.6% |
-0.4% |
-6.4% |
-14.0% |
-13.4% |
-14.2% |
-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, % | | 1,865.8% |
1,551.7% |
2,497.6% |
1,630.6% |
1,339.0% |
1,646.0% |
0.0% |
0.0% |
|
| Gearing % | | -15,627.7% |
-25,996.5% |
-1,512.9% |
-693.7% |
-725.0% |
-684.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 4.1% |
4.3% |
6.2% |
3.5% |
3.9% |
5.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.4 |
0.4 |
0.9 |
0.1 |
0.1 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 0.4 |
0.4 |
0.9 |
0.1 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | -431.9 |
-447.0 |
-38.5 |
-643.6 |
-533.1 |
-673.6 |
-334.5 |
-334.5 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 518 |
613 |
176 |
265 |
315 |
258 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 518 |
613 |
176 |
265 |
315 |
258 |
0 |
0 |
|
| EBIT / employee | | 349 |
444 |
106 |
195 |
246 |
188 |
0 |
0 |
|
| Net earnings / employee | | -114 |
25 |
-253 |
-332 |
40 |
-37 |
0 |
0 |
|
|