|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 9.6% |
6.1% |
3.0% |
2.1% |
1.4% |
3.0% |
7.7% |
7.7% |
|
 | Credit score (0-100) | | 27 |
38 |
56 |
66 |
77 |
58 |
32 |
32 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
A |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
1.1 |
183.3 |
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 | | 0.0 |
-6.3 |
-249 |
-23.5 |
-176 |
-94.8 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
-6.3 |
-249 |
-23.5 |
-176 |
-94.8 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
-6.3 |
-249 |
-23.5 |
-176 |
-94.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 326.4 |
1,648.2 |
25,974.0 |
-2,293.2 |
2,253.8 |
31,877.8 |
0.0 |
0.0 |
|
 | Net earnings | | 326.4 |
1,648.2 |
25,673.1 |
-2,293.2 |
2,253.8 |
31,197.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 326 |
1,648 |
25,974 |
-2,293 |
2,254 |
31,878 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 586 |
2,111 |
26,171 |
23,763 |
24,517 |
48,165 |
48,125 |
48,125 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
1,948 |
2,914 |
562 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 586 |
2,111 |
26,485 |
25,711 |
27,431 |
48,737 |
48,125 |
48,125 |
|
|
 | Net Debt | | -49.9 |
-250 |
-17,066 |
-13,705 |
-14,242 |
-23,517 |
-48,125 |
-48,125 |
|
|
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 | | 0.0 |
-6.3 |
-249 |
-23.5 |
-176 |
-94.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
-3,887.2% |
90.6% |
-646.1% |
46.0% |
0.0% |
0.0% |
|
 | Employees | | 1 |
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) | | 586 |
2,111 |
26,485 |
25,711 |
27,431 |
48,737 |
48,125 |
48,125 |
|
 | Balance sheet change% | | 61.2% |
260.0% |
1,154.8% |
-2.9% |
6.7% |
77.7% |
-1.3% |
0.0% |
|
 | Added value | | 0.0 |
-6.3 |
-249.2 |
-23.5 |
-175.5 |
-94.8 |
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 | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 0.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 68.7% |
122.2% |
181.9% |
1.8% |
10.8% |
84.1% |
0.0% |
0.0% |
|
 | ROI % | | 68.7% |
122.2% |
184.0% |
1.8% |
10.8% |
84.1% |
0.0% |
0.0% |
|
 | ROE % | | 68.7% |
122.2% |
181.6% |
-9.2% |
9.3% |
85.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 100.0% |
100.0% |
98.8% |
92.4% |
89.4% |
98.8% |
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, % | | 0.0% |
4,006.6% |
6,848.5% |
58,244.3% |
8,112.6% |
24,819.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
8.2% |
11.9% |
1.2% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
283.6% |
25.4% |
7.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
54.6 |
8.0 |
5.9 |
63.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
54.6 |
8.0 |
5.9 |
63.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 49.9 |
250.4 |
17,066.3 |
15,652.4 |
17,155.4 |
24,079.5 |
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 | | 49.9 |
250.4 |
778.6 |
-1,931.4 |
-2,845.5 |
11,535.2 |
0.0 |
0.0 |
|
 | 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 | | 0 |
-6 |
-249 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
-6 |
-249 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
-6 |
-249 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 326 |
1,648 |
25,673 |
0 |
0 |
0 |
0 |
0 |
|
|