| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 12.5% |
6.9% |
11.3% |
10.0% |
4.7% |
7.5% |
20.0% |
19.6% |
|
| Credit score (0-100) | | 20 |
36 |
21 |
23 |
45 |
31 |
6 |
6 |
|
| Credit rating | | BB |
BBB |
BB |
BB |
BBB |
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 | | -15.1 |
188 |
-5.3 |
109 |
391 |
53.5 |
0.0 |
0.0 |
|
| EBITDA | | -27.5 |
187 |
-5.3 |
109 |
391 |
51.0 |
0.0 |
0.0 |
|
| EBIT | | -59.7 |
140 |
-37.7 |
62.5 |
312 |
-76.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -65.0 |
139.5 |
-37.9 |
62.0 |
310.6 |
-75.6 |
0.0 |
0.0 |
|
| Net earnings | | -46.0 |
97.9 |
-27.8 |
30.4 |
241.4 |
-91.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -65.0 |
140 |
-37.9 |
62.0 |
311 |
-75.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 105 |
155 |
123 |
192 |
537 |
528 |
0.0 |
0.0 |
|
| Shareholders equity total | | 55.5 |
153 |
126 |
156 |
397 |
305 |
180 |
180 |
|
| Interest-bearing liabilities | | 41.0 |
323 |
42.1 |
42.1 |
82.1 |
237 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 176 |
552 |
197 |
211 |
552 |
689 |
180 |
180 |
|
|
| Net Debt | | -2.8 |
-66.6 |
-15.8 |
27.1 |
71.3 |
80.5 |
-180 |
-180 |
|
|
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 | | -15.1 |
188 |
-5.3 |
109 |
391 |
53.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
257.2% |
-86.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-100.0% |
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) | | 176 |
552 |
197 |
211 |
552 |
689 |
180 |
180 |
|
| Balance sheet change% | | 0.0% |
213.2% |
-64.2% |
6.8% |
162.0% |
24.7% |
-73.8% |
0.0% |
|
| Added value | | -27.5 |
186.6 |
-5.3 |
109.5 |
358.5 |
51.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 73 |
3 |
-65 |
22 |
267 |
-137 |
-528 |
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 |
-1.0 |
1.0 |
2.0 |
-1.0 |
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 (%) | | 394.9% |
74.2% |
709.5% |
57.1% |
79.7% |
-143.7% |
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 % | | -33.9% |
38.4% |
-10.1% |
30.6% |
81.7% |
-12.2% |
0.0% |
0.0% |
|
| ROI % | | -62.0% |
48.7% |
-11.7% |
34.2% |
92.0% |
-14.8% |
0.0% |
0.0% |
|
| ROE % | | -83.0% |
93.8% |
-20.0% |
21.6% |
87.3% |
-26.1% |
0.0% |
0.0% |
|
| Equity ratio % | | 31.5% |
27.8% |
63.6% |
73.9% |
71.9% |
44.3% |
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, % | | 10.0% |
-35.7% |
297.8% |
24.7% |
18.3% |
157.8% |
0.0% |
0.0% |
|
| Gearing % | | 73.9% |
210.9% |
33.5% |
27.0% |
20.7% |
77.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 25.9% |
0.1% |
0.1% |
1.2% |
1.6% |
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 | | -49.4 |
-1.6 |
2.9 |
-35.6 |
-140.1 |
-222.5 |
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 | | -28 |
187 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -28 |
187 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | -60 |
140 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | -46 |
98 |
0 |
0 |
0 |
0 |
0 |
0 |
|