|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.4% |
5.4% |
|
 | Bankruptcy risk | | 4.5% |
10.1% |
2.3% |
0.7% |
0.9% |
7.9% |
9.6% |
9.4% |
|
 | Credit score (0-100) | | 48 |
25 |
65 |
93 |
88 |
30 |
26 |
26 |
|
 | Credit rating | | BBB |
BB |
BBB |
AA |
A |
BB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
0.1 |
1,007.3 |
656.1 |
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 | | 10,128 |
8,863 |
12,111 |
15,347 |
13,641 |
8,552 |
0.0 |
0.0 |
|
 | EBITDA | | -17.7 |
-842 |
3,374 |
4,853 |
1,753 |
-4,048 |
0.0 |
0.0 |
|
 | EBIT | | -492 |
-1,254 |
3,040 |
4,413 |
1,473 |
-4,401 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -773.6 |
-1,582.4 |
2,813.6 |
4,122.3 |
1,126.8 |
-4,992.9 |
0.0 |
0.0 |
|
 | Net earnings | | -604.1 |
-1,246.9 |
2,185.6 |
3,205.9 |
863.7 |
-3,909.9 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -774 |
-1,582 |
2,814 |
4,122 |
1,127 |
-4,993 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 2,271 |
1,902 |
1,652 |
1,293 |
1,608 |
2,486 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,119 |
872 |
3,058 |
6,150 |
6,240 |
2,230 |
2,034 |
2,034 |
|
 | Interest-bearing liabilities | | 3,751 |
4,194 |
3,424 |
2,323 |
4,236 |
5,362 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 10,959 |
10,265 |
14,449 |
16,335 |
17,451 |
13,349 |
2,034 |
2,034 |
|
|
 | Net Debt | | 3,750 |
4,194 |
3,422 |
2,321 |
4,235 |
5,356 |
-2,034 |
-2,034 |
|
|
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 | | 10,128 |
8,863 |
12,111 |
15,347 |
13,641 |
8,552 |
0.0 |
0.0 |
|
 | Gross profit growth | | -25.6% |
-12.5% |
36.6% |
26.7% |
-11.1% |
-37.3% |
-100.0% |
0.0% |
|
 | Employees | | 22 |
21 |
20 |
21 |
25 |
26 |
0 |
0 |
|
 | Employee growth % | | 22.2% |
-4.5% |
-4.8% |
5.0% |
19.0% |
4.0% |
-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) | | 10,959 |
10,265 |
14,449 |
16,335 |
17,451 |
13,349 |
2,034 |
2,034 |
|
 | Balance sheet change% | | -32.2% |
-6.3% |
40.8% |
13.1% |
6.8% |
-23.5% |
-84.8% |
0.0% |
|
 | Added value | | -17.7 |
-842.5 |
3,374.0 |
4,853.0 |
1,912.2 |
-4,048.1 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -407 |
-780 |
-584 |
-799 |
34 |
525 |
-2,486 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
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 (%) | | -4.9% |
-14.1% |
25.1% |
28.8% |
10.8% |
-51.5% |
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 % | | -3.6% |
-11.8% |
24.8% |
28.8% |
8.9% |
-28.5% |
0.0% |
0.0% |
|
 | ROI % | | -5.7% |
-22.0% |
47.6% |
50.1% |
14.0% |
-46.6% |
0.0% |
0.0% |
|
 | ROE % | | -21.1% |
-83.4% |
111.2% |
69.6% |
13.9% |
-92.3% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 23.1% |
10.5% |
25.5% |
47.2% |
38.8% |
18.5% |
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, % | | -21,179.3% |
-497.8% |
101.4% |
47.8% |
241.6% |
-132.3% |
0.0% |
0.0% |
|
 | Gearing % | | 177.0% |
480.9% |
112.0% |
37.8% |
67.9% |
240.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 5.0% |
8.4% |
6.5% |
10.7% |
11.3% |
12.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 1.5 |
1.3 |
1.7 |
3.0 |
1.9 |
1.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 1.1 |
1.0 |
1.3 |
1.8 |
1.6 |
1.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 1.2 |
0.2 |
2.3 |
1.6 |
1.2 |
5.7 |
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 | | 1,098.2 |
46.7 |
2,812.4 |
6,673.1 |
6,060.2 |
358.3 |
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 | | -1 |
-40 |
169 |
231 |
76 |
-156 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -1 |
-40 |
169 |
231 |
70 |
-156 |
0 |
0 |
|
 | EBIT / employee | | -22 |
-60 |
152 |
210 |
59 |
-169 |
0 |
0 |
|
 | Net earnings / employee | | -27 |
-59 |
109 |
153 |
35 |
-150 |
0 |
0 |
|
|