 | Bankruptcy risk for industry | | 2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
2.3% |
|
 | Bankruptcy risk | | 17.4% |
13.5% |
30.0% |
26.1% |
26.2% |
16.3% |
18.0% |
18.0% |
|
 | Credit score (0-100) | | 10 |
17 |
1 |
2 |
2 |
11 |
8 |
8 |
|
 | Credit rating | | BB |
BB |
C |
B |
B |
BB |
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 | | 113 |
142 |
24.6 |
56.3 |
45.3 |
-149 |
0.0 |
0.0 |
|
 | EBITDA | | 81.3 |
132 |
-130 |
-76.4 |
-87.3 |
-149 |
0.0 |
0.0 |
|
 | EBIT | | 81.3 |
132 |
-130 |
-76.4 |
-87.3 |
-149 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2.1 |
54.8 |
-168.3 |
-126.8 |
2,285.7 |
-182.6 |
0.0 |
0.0 |
|
 | Net earnings | | -2.1 |
54.8 |
-168.3 |
-126.8 |
2,285.7 |
-182.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2.1 |
54.8 |
-168 |
-127 |
2,286 |
-183 |
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 | | -2,204 |
-2,149 |
-2,317 |
-2,444 |
-158 |
-341 |
-541 |
-541 |
|
 | Interest-bearing liabilities | | 1,495 |
380 |
0.0 |
0.0 |
0.0 |
0.0 |
541 |
541 |
|
 | Balance sheet total (assets) | | 247 |
238 |
314 |
327 |
288 |
159 |
0.0 |
0.0 |
|
|
 | Net Debt | | 1,495 |
380 |
-60.9 |
-74.2 |
-37.1 |
-32.6 |
541 |
541 |
|
|
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 | | 113 |
142 |
24.6 |
56.3 |
45.3 |
-149 |
0.0 |
0.0 |
|
 | Gross profit growth | | -6.6% |
26.2% |
-82.7% |
128.3% |
-19.5% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 247 |
238 |
314 |
327 |
288 |
159 |
0 |
0 |
|
 | Balance sheet change% | | -6.9% |
-3.9% |
32.0% |
4.2% |
-11.8% |
-44.8% |
-100.0% |
0.0% |
|
 | Added value | | 81.3 |
131.7 |
-129.6 |
-76.4 |
-87.3 |
-149.2 |
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 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 72.2% |
92.7% |
-526.0% |
-135.7% |
-192.9% |
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 % | | 3.3% |
5.5% |
-5.2% |
-2.7% |
143.9% |
-31.5% |
0.0% |
0.0% |
|
 | ROI % | | 5.3% |
14.1% |
-68.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -0.8% |
22.6% |
-61.1% |
-39.6% |
743.2% |
-81.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | -89.9% |
-90.0% |
-88.1% |
-88.2% |
-35.5% |
-68.2% |
-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, % | | 1,837.8% |
288.2% |
47.0% |
97.1% |
42.5% |
21.9% |
0.0% |
0.0% |
|
 | Gearing % | | -67.8% |
-17.7% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.5% |
8.2% |
20.4% |
0.0% |
0.0% |
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 | | -2,218.8 |
-2,156.0 |
-2,324.3 |
259.0 |
232.1 |
133.3 |
-270.5 |
-270.5 |
|
 | 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 | | 81 |
132 |
-130 |
-76 |
-87 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 81 |
132 |
-130 |
-76 |
-87 |
0 |
0 |
0 |
|
 | EBIT / employee | | 81 |
132 |
-130 |
-76 |
-87 |
0 |
0 |
0 |
|
 | Net earnings / employee | | -2 |
55 |
-168 |
-127 |
2,286 |
0 |
0 |
0 |
|