 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 6.5% |
6.2% |
8.6% |
5.4% |
8.8% |
8.8% |
15.8% |
15.8% |
|
 | Credit score (0-100) | | 38 |
39 |
28 |
40 |
27 |
27 |
12 |
12 |
|
 | Credit rating | | BBB |
BBB |
BB |
BBB |
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 | | -0.1 |
-0.1 |
-0.1 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | -0.1 |
-0.1 |
-0.1 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | EBIT | | -0.1 |
-0.1 |
-0.1 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -0.1 |
-0.1 |
-0.3 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | Net earnings | | -0.1 |
-0.1 |
-0.3 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -0.1 |
-0.1 |
-0.3 |
-0.6 |
-0.7 |
0.0 |
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 | | -0.7 |
-0.8 |
-1.1 |
-1.7 |
-2.4 |
-2.4 |
-52.4 |
-52.4 |
|
 | Interest-bearing liabilities | | 0.6 |
0.7 |
0.9 |
0.2 |
2.2 |
2.2 |
52.4 |
52.4 |
|
 | Balance sheet total (assets) | | 0.0 |
0.1 |
0.0 |
1.3 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.5 |
0.6 |
0.9 |
0.2 |
2.2 |
2.2 |
52.4 |
52.4 |
|
|
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 | | -0.1 |
-0.1 |
-0.1 |
-0.6 |
-0.7 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | 75.5% |
25.0% |
-66.7% |
-295.3% |
-12.6% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
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) | | 0 |
0 |
0 |
1 |
0 |
0 |
0 |
0 |
|
 | Balance sheet change% | | 300.0% |
25.0% |
-92.0% |
33,325.0% |
-99.9% |
0.0% |
-100.0% |
0.0% |
|
 | Added value | | -0.1 |
-0.1 |
-0.1 |
-0.6 |
-0.7 |
0.0 |
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 |
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 |
0.0 |
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% |
0.0% |
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 % | | -17.2% |
-10.9% |
-15.0% |
-14.2% |
-24.6% |
0.0% |
0.0% |
0.0% |
|
 | ROI % | | -43.6% |
-15.0% |
-19.4% |
-55.9% |
-57.5% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -480.0% |
-204.4% |
-1,088.9% |
-44.4% |
-99.9% |
0.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | -94.8% |
-94.3% |
-99.6% |
-56.1% |
-100.0% |
-100.0% |
-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, % | | -425.8% |
-670.0% |
-596.7% |
-27.3% |
-323.4% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | -75.2% |
-79.2% |
-80.4% |
-9.5% |
-90.7% |
-90.7% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.3% |
18.6% |
0.4% |
0.0% |
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 | | -0.7 |
-0.8 |
-1.1 |
-1.7 |
-2.4 |
-2.4 |
-26.2 |
-26.2 |
|
 | 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 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|