 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
6.0% |
1.5% |
|
 | Bankruptcy risk | | 16.2% |
5.4% |
6.2% |
5.9% |
4.7% |
14.2% |
12.1% |
14.6% |
|
 | Credit score (0-100) | | 12 |
43 |
38 |
38 |
45 |
14 |
20 |
15 |
|
 | Credit rating | | BB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
BB |
|
 | 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 | | 269 |
769 |
536 |
631 |
534 |
394 |
0.0 |
0.0 |
|
 | EBITDA | | -103 |
295 |
67.0 |
67.8 |
204 |
61.0 |
0.0 |
0.0 |
|
 | EBIT | | -103 |
285 |
57.0 |
57.8 |
194 |
61.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -103.3 |
268.8 |
50.0 |
52.2 |
188.0 |
61.0 |
0.0 |
0.0 |
|
 | Net earnings | | -103.3 |
227.4 |
38.0 |
40.6 |
144.9 |
47.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -103 |
269 |
50.0 |
52.2 |
188 |
61.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
30.0 |
20.0 |
10.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -2.4 |
225 |
263 |
304 |
448 |
496 |
456 |
456 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
10.0 |
10.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 502 |
870 |
863 |
567 |
740 |
759 |
456 |
456 |
|
|
 | Net Debt | | -502 |
-840 |
-843 |
-557 |
-567 |
-594 |
-456 |
-456 |
|
|
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 | | 269 |
769 |
536 |
631 |
534 |
394 |
0.0 |
0.0 |
|
 | Gross profit growth | | 99.7% |
186.2% |
-30.3% |
17.7% |
-15.3% |
-26.3% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
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) | | 502 |
870 |
863 |
567 |
740 |
759 |
456 |
456 |
|
 | Balance sheet change% | | 223.3% |
73.3% |
-0.9% |
-34.3% |
30.6% |
2.5% |
-39.9% |
0.0% |
|
 | Added value | | -103.2 |
294.6 |
67.0 |
67.8 |
204.5 |
61.0 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
20 |
-20 |
-20 |
-20 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
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 (%) | | -38.4% |
37.0% |
10.6% |
9.2% |
36.4% |
15.5% |
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 % | | -31.3% |
41.4% |
6.6% |
8.1% |
29.7% |
8.1% |
0.0% |
0.0% |
|
 | ROI % | | -204.7% |
252.9% |
23.4% |
20.4% |
51.0% |
12.7% |
0.0% |
0.0% |
|
 | ROE % | | -34.2% |
62.5% |
15.6% |
14.3% |
38.5% |
10.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | -1.8% |
40.8% |
30.5% |
53.5% |
60.6% |
65.3% |
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, % | | 486.6% |
-285.3% |
-1,258.2% |
-821.4% |
-277.4% |
-973.7% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
2.2% |
2.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
129.8% |
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 | | -2.4 |
195.0 |
243.0 |
293.6 |
448.5 |
495.7 |
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 |
61 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
61 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
61 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
47 |
0 |
0 |
|