|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 3.2% |
3.3% |
3.7% |
3.0% |
2.4% |
3.7% |
16.0% |
16.0% |
|
 | Credit score (0-100) | | 57 |
55 |
50 |
57 |
63 |
51 |
12 |
12 |
|
 | Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | EBITDA | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | Net earnings | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 89.9 |
94.0 |
94.0 |
68.4 |
67.4 |
67.4 |
-52.6 |
-52.6 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
1,906 |
1,932 |
1,933 |
1,933 |
52.6 |
52.6 |
|
 | Balance sheet total (assets) | | 93.9 |
98.0 |
2,000 |
2,000 |
2,000 |
2,000 |
0.0 |
0.0 |
|
|
 | Net Debt | | -2.4 |
-2.4 |
1,906 |
1,932 |
1,933 |
1,933 |
52.6 |
52.6 |
|
|
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 | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
0.0 |
0.0 |
0.0 |
|
 | Gross profit growth | | -126.6% |
28.6% |
0.0% |
0.0% |
95.3% |
0.0% |
0.0% |
0.0% |
|
 | Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 94 |
98 |
2,000 |
2,000 |
2,000 |
2,000 |
0 |
0 |
|
 | Balance sheet change% | | -5.7% |
4.3% |
1,941.4% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Added value | | -5.6 |
-4.0 |
0.0 |
-21.2 |
-1.0 |
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 | | -2.0 |
-3.0 |
0.0 |
-1.0 |
-2.0 |
0.0 |
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 (%) | | 100.0% |
100.0% |
0.0% |
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 % | | -5.8% |
-4.2% |
0.0% |
-1.1% |
-0.1% |
0.0% |
0.0% |
0.0% |
|
 | ROI % | | -6.1% |
-4.4% |
0.0% |
-1.1% |
-0.1% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -6.1% |
-4.4% |
0.0% |
-26.1% |
-1.5% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 95.7% |
95.9% |
4.7% |
3.4% |
3.4% |
3.4% |
-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, % | | 42.6% |
59.7% |
0.0% |
-9,120.0% |
-193,261.4% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
2,028.2% |
2,824.6% |
2,868.0% |
2,868.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 2.4 |
2.4 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | -1.6 |
-1.6 |
-1,906.0 |
-1,931.6 |
-1,932.6 |
-1,932.6 |
-26.3 |
-26.3 |
|
 | 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 |
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 |
|
|