 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 14.8% |
16.8% |
29.1% |
30.3% |
18.5% |
25.5% |
20.4% |
20.4% |
|
 | Credit score (0-100) | | 15 |
10 |
1 |
1 |
7 |
3 |
5 |
5 |
|
 | Credit rating | | BB |
BB |
C |
C |
B |
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 | | 80.7 |
50.3 |
-55.8 |
170 |
21.2 |
193 |
0.0 |
0.0 |
|
 | EBITDA | | 23.6 |
-0.4 |
-106 |
170 |
21.2 |
193 |
0.0 |
0.0 |
|
 | EBIT | | 23.6 |
-0.4 |
-106 |
170 |
21.2 |
193 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 22.4 |
-2.2 |
-106.7 |
168.2 |
13.5 |
188.9 |
0.0 |
0.0 |
|
 | Net earnings | | 22.4 |
-2.2 |
-106.7 |
168.2 |
11.8 |
147.1 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 22.4 |
-2.2 |
-107 |
168 |
13.5 |
189 |
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 | | -284 |
-286 |
-393 |
-225 |
-213 |
-65.9 |
-128 |
-128 |
|
 | Interest-bearing liabilities | | 0.0 |
15.9 |
0.0 |
0.0 |
73.1 |
56.4 |
128 |
128 |
|
 | Balance sheet total (assets) | | 147 |
201 |
62.6 |
62.7 |
100 |
223 |
0.0 |
0.0 |
|
|
 | Net Debt | | -63.0 |
15.9 |
-22.8 |
-35.9 |
73.1 |
56.4 |
128 |
128 |
|
|
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 | | 80.7 |
50.3 |
-55.8 |
170 |
21.2 |
193 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-37.7% |
0.0% |
0.0% |
-87.5% |
809.4% |
-100.0% |
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) | | 147 |
201 |
63 |
63 |
100 |
223 |
0 |
0 |
|
 | Balance sheet change% | | 38.4% |
37.0% |
-68.8% |
0.1% |
59.7% |
122.9% |
-100.0% |
0.0% |
|
 | Added value | | 23.6 |
-0.4 |
-105.9 |
169.7 |
21.2 |
192.6 |
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 |
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 | | 1.0 |
-1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
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 (%) | | 29.2% |
-0.8% |
189.8% |
100.0% |
100.0% |
100.0% |
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 % | | 5.6% |
-0.1% |
-22.5% |
45.7% |
7.4% |
64.0% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
-5.3% |
-1,328.3% |
0.0% |
61.0% |
297.3% |
0.0% |
0.0% |
|
 | ROE % | | 17.8% |
-1.3% |
-81.0% |
268.4% |
14.5% |
91.0% |
0.0% |
0.0% |
|
 | Equity ratio % | | -66.0% |
-58.8% |
-86.3% |
-78.2% |
-68.0% |
-22.8% |
-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, % | | -267.4% |
-3,761.6% |
21.5% |
-21.1% |
345.4% |
29.3% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
-5.6% |
0.0% |
0.0% |
-34.3% |
-85.6% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
22.1% |
9.8% |
0.0% |
24.3% |
5.7% |
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 | | -284.1 |
-297.6 |
-404.3 |
-236.2 |
-224.4 |
-77.2 |
-64.2 |
-64.2 |
|
 | 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 |
|