|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.0% |
1.0% |
|
 | Bankruptcy risk | | 7.2% |
7.9% |
11.7% |
7.6% |
5.9% |
5.6% |
7.1% |
6.8% |
|
 | Credit score (0-100) | | 35 |
32 |
20 |
31 |
39 |
40 |
34 |
35 |
|
 | Credit rating | | BBB |
BB |
BB |
BB |
BBB |
BBB |
BBB |
BBB |
|
 | 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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 1,189 |
126 |
2,275 |
3,614 |
7,623 |
6,395 |
0.0 |
0.0 |
|
 | EBITDA | | -7,689 |
-5,817 |
-2,916 |
-774 |
3,539 |
3,043 |
0.0 |
0.0 |
|
 | EBIT | | -9,549 |
-7,305 |
-4,406 |
-2,266 |
2,047 |
1,551 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -10,334.6 |
-7,319.7 |
-4,431.7 |
-2,299.4 |
2,046.0 |
1,530.1 |
0.0 |
0.0 |
|
 | Net earnings | | -10,334.6 |
-7,569.7 |
-4,431.7 |
-2,299.4 |
2,546.2 |
1,438.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -10,335 |
-7,320 |
-4,432 |
-2,299 |
2,046 |
1,530 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
19.0 |
15.0 |
11.0 |
7.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 9,165 |
1,596 |
-2,836 |
-5,115 |
-2,569 |
-1,131 |
-1,831 |
-1,831 |
|
 | Interest-bearing liabilities | | 384 |
0.0 |
0.0 |
0.0 |
0.0 |
89.0 |
7,411 |
7,411 |
|
 | Balance sheet total (assets) | | 13,922 |
12,813 |
16,659 |
11,058 |
9,343 |
6,555 |
5,580 |
5,580 |
|
|
 | Net Debt | | 350 |
-90.9 |
-2,204 |
-1,569 |
-791 |
-214 |
7,411 |
7,411 |
|
|
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 | | 1,189 |
126 |
2,275 |
3,614 |
7,623 |
6,395 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-89.4% |
1,712.2% |
58.8% |
110.9% |
-16.1% |
-100.0% |
0.0% |
|
 | Employees | | 11 |
10 |
8 |
7 |
7 |
5 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
-9.1% |
-20.0% |
-12.5% |
0.0% |
-28.6% |
-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) | | 13,922 |
12,813 |
16,659 |
11,058 |
9,343 |
6,555 |
5,580 |
5,580 |
|
 | Balance sheet change% | | 0.0% |
-8.0% |
30.0% |
-33.6% |
-15.5% |
-29.8% |
-14.9% |
0.0% |
|
 | Added value | | -7,689.2 |
-5,817.3 |
-2,916.4 |
-774.1 |
3,539.2 |
3,042.8 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 11,161 |
-2,976 |
-2,958 |
-2,984 |
-2,984 |
-2,984 |
-7 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
1.0 |
2.0 |
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 (%) | | -802.9% |
-5,818.1% |
-193.6% |
-62.7% |
26.9% |
24.2% |
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 % | | -68.6% |
-54.6% |
-27.3% |
-12.7% |
14.6% |
15.8% |
0.0% |
0.0% |
|
 | ROI % | | -100.0% |
-110.5% |
-147.1% |
-101.7% |
191.6% |
3,485.4% |
0.0% |
0.0% |
|
 | ROE % | | -112.8% |
-140.7% |
-48.6% |
-16.6% |
25.0% |
18.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 65.8% |
26.3% |
-58.7% |
-138.8% |
-103.1% |
-25.4% |
-24.7% |
-24.7% |
|
 | 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, % | | -4.5% |
1.6% |
75.6% |
202.7% |
-22.3% |
-7.0% |
0.0% |
0.0% |
|
 | Gearing % | | 4.2% |
0.0% |
0.0% |
0.0% |
0.0% |
-7.9% |
-404.7% |
-404.7% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 410.7% |
7.4% |
0.0% |
0.0% |
0.0% |
46.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.5 |
2.6 |
1.5 |
1.3 |
0.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.2 |
0.1 |
0.4 |
0.2 |
0.2 |
0.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 34.2 |
90.9 |
2,204.3 |
1,569.0 |
790.6 |
302.7 |
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 | | -4,007.4 |
-8,009.1 |
-10,738.8 |
-11,696.5 |
-8,908.5 |
-5,688.1 |
-3,705.7 |
-3,705.7 |
|
 | 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 | | -699 |
-582 |
-365 |
-111 |
506 |
609 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -699 |
-582 |
-365 |
-111 |
506 |
609 |
0 |
0 |
|
 | EBIT / employee | | -868 |
-731 |
-551 |
-324 |
292 |
310 |
0 |
0 |
|
 | Net earnings / employee | | -940 |
-757 |
-554 |
-328 |
364 |
288 |
0 |
0 |
|
|