 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 5.0% |
5.3% |
5.4% |
2.7% |
4.2% |
3.5% |
18.4% |
18.4% |
|
 | Credit score (0-100) | | 45 |
43 |
42 |
58 |
48 |
52 |
8 |
8 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 | | -1.9 |
-1.9 |
-1.9 |
-1.9 |
-1.9 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | -1.9 |
-1.9 |
-1.9 |
-1.9 |
-1.9 |
0.0 |
0.0 |
0.0 |
|
 | EBIT | | -1.9 |
-1.9 |
-1.9 |
-1.9 |
-1.9 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -188.7 |
47.9 |
127.5 |
41.0 |
12.9 |
2.3 |
0.0 |
0.0 |
|
 | Net earnings | | -187.1 |
48.6 |
128.2 |
41.4 |
12.9 |
2.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -189 |
47.9 |
128 |
41.0 |
12.9 |
2.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -94.9 |
-46.4 |
81.8 |
123 |
136 |
138 |
64.5 |
64.5 |
|
 | Interest-bearing liabilities | | 138 |
143 |
149 |
155 |
157 |
146 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 44.6 |
98.7 |
233 |
285 |
300 |
292 |
64.5 |
64.5 |
|
|
 | Net Debt | | 138 |
143 |
149 |
155 |
157 |
146 |
-64.5 |
-64.5 |
|
|
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 | | -1.9 |
-1.9 |
-1.9 |
-1.9 |
-1.9 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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) | | 45 |
99 |
233 |
285 |
300 |
292 |
64 |
64 |
|
 | Balance sheet change% | | -80.3% |
121.2% |
135.7% |
22.7% |
5.2% |
-2.9% |
-77.9% |
0.0% |
|
 | Added value | | -1.9 |
-1.9 |
-1.9 |
-1.9 |
-1.9 |
0.0 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
0.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
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 % | | -100.2% |
37.5% |
70.6% |
18.1% |
4.4% |
0.8% |
0.0% |
0.0% |
|
 | ROI % | | -101.2% |
38.0% |
71.3% |
18.5% |
4.6% |
0.8% |
0.0% |
0.0% |
|
 | ROE % | | -273.5% |
67.8% |
142.0% |
40.4% |
9.9% |
1.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | -68.0% |
-32.0% |
35.2% |
43.2% |
45.3% |
47.5% |
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, % | | -7,343.3% |
-7,637.0% |
-7,942.5% |
-8,260.2% |
-8,365.5% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | -145.0% |
-308.9% |
182.0% |
125.7% |
115.2% |
105.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.9% |
3.9% |
3.9% |
3.9% |
0.1% |
0.0% |
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 |
-46.4 |
81.8 |
78.9 |
77.0 |
77.0 |
0.0 |
0.0 |
|
 | 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 | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|