 | Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
 | Bankruptcy risk | | 8.3% |
9.9% |
6.7% |
7.6% |
9.1% |
10.1% |
12.2% |
12.2% |
|
 | Credit score (0-100) | | 31 |
26 |
35 |
31 |
26 |
23 |
19 |
19 |
|
 | Credit rating | | BB |
BB |
BBB |
BB |
BB |
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 | | -11.0 |
-12.0 |
-8.4 |
-7.0 |
-6.8 |
-6.8 |
0.0 |
0.0 |
|
 | EBITDA | | -11.0 |
-12.0 |
-8.4 |
-7.0 |
-6.8 |
-6.8 |
0.0 |
0.0 |
|
 | EBIT | | -11.0 |
-12.0 |
-8.4 |
-7.0 |
-6.8 |
-6.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 18.6 |
18.5 |
68.0 |
-88.5 |
8.2 |
39.7 |
0.0 |
0.0 |
|
 | Net earnings | | 18.6 |
18.5 |
68.0 |
-88.5 |
8.2 |
39.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 18.6 |
18.5 |
68.0 |
-88.5 |
8.2 |
39.7 |
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 | | 847 |
812 |
824 |
679 |
630 |
611 |
425 |
425 |
|
 | Interest-bearing liabilities | | 0.4 |
0.1 |
0.1 |
0.1 |
1.8 |
1.8 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 847 |
812 |
824 |
679 |
632 |
613 |
425 |
425 |
|
|
 | Net Debt | | -833 |
-800 |
-814 |
-671 |
-624 |
-609 |
-425 |
-425 |
|
|
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 | | -11.0 |
-12.0 |
-8.4 |
-7.0 |
-6.8 |
-6.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | 3.9% |
-8.6% |
29.6% |
17.0% |
2.0% |
0.0% |
0.0% |
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) | | 847 |
812 |
824 |
679 |
632 |
613 |
425 |
425 |
|
 | Balance sheet change% | | -3.9% |
-4.2% |
1.6% |
-17.6% |
-6.9% |
-3.0% |
-30.6% |
0.0% |
|
 | Added value | | -11.0 |
-12.0 |
-8.4 |
-7.0 |
-6.8 |
-6.8 |
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 |
-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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 2.2% |
3.2% |
8.4% |
3.5% |
2.4% |
6.9% |
0.0% |
0.0% |
|
 | ROI % | | 2.2% |
3.2% |
8.4% |
3.5% |
2.4% |
6.9% |
0.0% |
0.0% |
|
 | ROE % | | 2.2% |
2.2% |
8.3% |
-11.8% |
1.3% |
6.4% |
0.0% |
0.0% |
|
 | Equity ratio % | | 100.0% |
100.0% |
100.0% |
100.0% |
99.7% |
99.7% |
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, % | | 7,571.7% |
6,686.8% |
9,672.3% |
9,614.4% |
9,119.1% |
8,896.9% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.3% |
0.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 70.8% |
3,649.0% |
503.4% |
130,647.7% |
765.4% |
169.5% |
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 | | 58.3 |
60.7 |
19.3 |
40.2 |
32.1 |
13.2 |
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 |
-7 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-7 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-7 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
40 |
0 |
0 |
|