|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
0.8% |
|
 | Bankruptcy risk | | 10.7% |
9.0% |
12.0% |
8.6% |
10.5% |
3.7% |
11.0% |
11.0% |
|
 | Credit score (0-100) | | 24 |
29 |
20 |
27 |
22 |
51 |
22 |
22 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
BB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -67.5 |
-92.3 |
-71.6 |
-84.7 |
-68.3 |
-108 |
0.0 |
0.0 |
|
 | EBITDA | | -188 |
-166 |
-152 |
-205 |
-199 |
-241 |
0.0 |
0.0 |
|
 | EBIT | | -188 |
-166 |
-152 |
-313 |
-199 |
-241 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -353.3 |
417.7 |
255.9 |
302.6 |
-232.9 |
340.1 |
0.0 |
0.0 |
|
 | Net earnings | | -353.3 |
394.7 |
195.5 |
235.5 |
-182.3 |
265.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -353 |
418 |
256 |
303 |
-233 |
340 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 1,080 |
1,390 |
1,480 |
1,636 |
1,358 |
1,623 |
1,289 |
1,289 |
|
 | Interest-bearing liabilities | | 1.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,125 |
1,432 |
1,587 |
1,744 |
1,401 |
1,666 |
1,289 |
1,289 |
|
|
 | Net Debt | | -1,083 |
-1,420 |
-1,573 |
-1,740 |
-1,334 |
-1,550 |
-1,289 |
-1,289 |
|
|
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 | | -67.5 |
-92.3 |
-71.6 |
-84.7 |
-68.3 |
-108 |
0.0 |
0.0 |
|
 | Gross profit growth | | 35.0% |
-36.6% |
22.4% |
-18.3% |
19.4% |
-58.0% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
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) | | 1,125 |
1,432 |
1,587 |
1,744 |
1,401 |
1,666 |
1,289 |
1,289 |
|
 | Balance sheet change% | | -28.8% |
27.3% |
10.8% |
9.9% |
-19.7% |
19.0% |
-22.6% |
0.0% |
|
 | Added value | | -188.2 |
-165.7 |
-152.2 |
-204.9 |
-90.4 |
-240.6 |
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 |
-108 |
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 | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 278.8% |
179.6% |
212.5% |
369.5% |
290.8% |
223.0% |
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 % | | -9.1% |
32.7% |
17.0% |
18.3% |
-14.6% |
22.2% |
0.0% |
0.0% |
|
 | ROI % | | -15.2% |
33.8% |
17.8% |
19.6% |
-15.4% |
22.8% |
0.0% |
0.0% |
|
 | ROE % | | -26.9% |
32.0% |
13.6% |
15.1% |
-12.2% |
17.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 96.0% |
97.0% |
93.3% |
93.8% |
96.9% |
97.4% |
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, % | | 575.6% |
856.9% |
1,034.0% |
849.0% |
671.9% |
644.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 19,761.5% |
31.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 25.0 |
33.7 |
14.9 |
16.1 |
32.5 |
37.1 |
0.0 |
0.0 |
|
 | Current Ratio | | 25.0 |
33.7 |
14.9 |
16.1 |
32.5 |
37.1 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1,085.0 |
1,420.3 |
1,573.3 |
1,739.9 |
1,334.0 |
1,550.2 |
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 | | -4.8 |
-7.6 |
-87.4 |
-74.1 |
65.3 |
38.8 |
0.0 |
0.0 |
|
 | 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 | | -188 |
-166 |
-152 |
-205 |
-90 |
-241 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -188 |
-166 |
-152 |
-205 |
-199 |
-241 |
0 |
0 |
|
 | EBIT / employee | | -188 |
-166 |
-152 |
-313 |
-199 |
-241 |
0 |
0 |
|
 | Net earnings / employee | | -353 |
395 |
195 |
235 |
-182 |
265 |
0 |
0 |
|
|