 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 37.3% |
28.3% |
36.2% |
33.3% |
15.3% |
28.6% |
20.6% |
20.4% |
|
 | Credit score (0-100) | | 1 |
2 |
0 |
0 |
12 |
2 |
5 |
5 |
|
 | Credit rating | | C |
B |
C |
C |
BB |
B |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 1,358 |
1,412 |
931 |
933 |
1,116 |
454 |
0.0 |
0.0 |
|
 | EBITDA | | -245 |
215 |
-80.1 |
154 |
719 |
-350 |
0.0 |
0.0 |
|
 | EBIT | | -363 |
97.7 |
-175 |
56.2 |
712 |
-356 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -371.4 |
92.3 |
-178.5 |
51.2 |
709.6 |
-374.2 |
0.0 |
0.0 |
|
 | Net earnings | | -374.9 |
71.4 |
-178.5 |
51.2 |
581.2 |
-445.6 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -371 |
92.3 |
-179 |
51.2 |
710 |
-374 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 19.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -341 |
-270 |
-448 |
-397 |
184 |
-261 |
-761 |
-761 |
|
 | Interest-bearing liabilities | | 280 |
0.0 |
1.1 |
0.0 |
0.0 |
0.0 |
761 |
761 |
|
 | Balance sheet total (assets) | | 1,139 |
1,347 |
881 |
811 |
1,100 |
394 |
0.0 |
0.0 |
|
|
 | Net Debt | | 235 |
-560 |
-224 |
-132 |
-695 |
-272 |
761 |
761 |
|
|
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 | | 1,358 |
1,412 |
931 |
933 |
1,116 |
454 |
0.0 |
0.0 |
|
 | Gross profit growth | | -32.5% |
3.9% |
-34.0% |
0.2% |
19.6% |
-59.3% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
3 |
3 |
2 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | -40.0% |
0.0% |
0.0% |
-33.3% |
-50.0% |
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) | | 1,139 |
1,347 |
881 |
811 |
1,100 |
394 |
0 |
0 |
|
 | Balance sheet change% | | -37.0% |
18.3% |
-34.6% |
-8.0% |
35.6% |
-64.2% |
-100.0% |
0.0% |
|
 | Added value | | -244.7 |
215.4 |
-80.1 |
154.3 |
809.9 |
-350.3 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -234 |
-232 |
-189 |
-196 |
-7 |
-5 |
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 |
1.0 |
-1.0 |
1.0 |
2.0 |
-1.0 |
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 (%) | | -26.7% |
6.9% |
-18.8% |
6.0% |
63.8% |
-78.2% |
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 % | | -22.1% |
6.3% |
-11.8% |
4.5% |
61.8% |
-40.2% |
0.0% |
0.0% |
|
 | ROI % | | -177.6% |
70.0% |
-32,036.0% |
10,393.8% |
773.9% |
-383.2% |
0.0% |
0.0% |
|
 | ROE % | | -64.0% |
5.7% |
-16.0% |
6.1% |
116.8% |
-154.2% |
0.0% |
0.0% |
|
 | Equity ratio % | | -23.0% |
-16.7% |
-33.7% |
-32.9% |
16.8% |
-39.9% |
-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, % | | -96.1% |
-259.9% |
280.0% |
-85.8% |
-96.7% |
77.5% |
0.0% |
0.0% |
|
 | Gearing % | | -82.0% |
0.0% |
-0.2% |
0.0% |
0.0% |
-0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.4% |
3.9% |
750.6% |
990.3% |
0.0% |
1,057,400.0% |
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 | | -692.0 |
-507.7 |
-593.0 |
-445.6 |
184.3 |
-261.3 |
-380.6 |
-380.6 |
|
 | 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 | | -82 |
72 |
-27 |
77 |
810 |
-350 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -82 |
72 |
-27 |
77 |
719 |
-350 |
0 |
0 |
|
 | EBIT / employee | | -121 |
33 |
-58 |
28 |
712 |
-356 |
0 |
0 |
|
 | Net earnings / employee | | -125 |
24 |
-60 |
26 |
581 |
-446 |
0 |
0 |
|