|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 0.0% |
35.4% |
24.1% |
13.4% |
8.7% |
43.5% |
20.3% |
20.3% |
|
 | Credit score (0-100) | | 0 |
1 |
3 |
16 |
27 |
0 |
5 |
5 |
|
 | Credit rating | | N/A |
C |
B |
BB |
BB |
C |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 0.0 |
0.0 |
473 |
1,114 |
1,318 |
-333 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
379 |
-234 |
-38.3 |
-1,175 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
357 |
-264 |
-121 |
-1,305 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
347.3 |
-269.4 |
-144.8 |
-1,323.8 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
269.3 |
-175.0 |
-114.1 |
-1,453.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
347 |
-269 |
-145 |
-1,324 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
30.5 |
20.3 |
328 |
193 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 0.0 |
0.0 |
269 |
94.2 |
-19.9 |
-1,473 |
-1,513 |
-1,513 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.4 |
472 |
642 |
1,513 |
1,513 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
547 |
365 |
859 |
803 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
-0.0 |
-50.5 |
-12.5 |
472 |
642 |
1,513 |
1,513 |
|
|
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 | | 0.0 |
0.0 |
473 |
1,114 |
1,318 |
-333 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
135.6% |
18.3% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
2 |
3 |
4 |
3 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
50.0% |
33.3% |
-25.0% |
-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) | | 0 |
0 |
547 |
365 |
859 |
803 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
54,735,400.0% |
-33.3% |
135.2% |
-6.5% |
-100.0% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
378.9 |
-233.8 |
-90.8 |
-1,175.0 |
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 |
108 |
-60 |
165 |
-285 |
-193 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | 0.0 |
0.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
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 (%) | | 0.0% |
0.0% |
75.5% |
-23.7% |
-9.2% |
391.6% |
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 % | | 0.0% |
0.0% |
65.2% |
-57.8% |
-19.4% |
-82.7% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
131.9% |
-144.5% |
-42.7% |
-234.3% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
100.0% |
-96.3% |
-23.9% |
-174.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 0.0% |
100.0% |
49.2% |
25.8% |
-2.3% |
-64.7% |
-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, % | | 0.0% |
0.0% |
-13.3% |
5.3% |
-1,232.3% |
-54.6% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.4% |
-2,376.8% |
-43.5% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
2,631.1% |
10.1% |
3.5% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.0 |
0.0 |
1.5 |
0.8 |
0.5 |
0.3 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.0 |
0.0 |
1.5 |
0.8 |
0.5 |
0.3 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
50.5 |
12.9 |
0.0 |
0.1 |
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 | | 0.0 |
0.0 |
140.1 |
-54.1 |
-446.0 |
-1,666.1 |
-756.7 |
-756.7 |
|
 | 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 | | 0 |
0 |
189 |
-78 |
-23 |
-392 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
189 |
-78 |
-10 |
-392 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
178 |
-88 |
-30 |
-435 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
135 |
-58 |
-29 |
-485 |
0 |
0 |
|
|