 | Bankruptcy risk for industry | | 2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
2.1% |
|
 | Bankruptcy risk | | 6.0% |
10.7% |
17.2% |
16.0% |
13.1% |
13.9% |
16.2% |
16.2% |
|
 | Credit score (0-100) | | 40 |
24 |
9 |
10 |
17 |
15 |
11 |
11 |
|
 | Credit rating | | BBB |
BB |
BB |
BB |
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 | | 1,674 |
1,192 |
-53.0 |
-2.4 |
-13.5 |
-12.7 |
0.0 |
0.0 |
|
 | EBITDA | | 232 |
-469 |
-559 |
-72.4 |
-13.5 |
-12.7 |
0.0 |
0.0 |
|
 | EBIT | | -183 |
-1,918 |
-570 |
-72.4 |
-13.5 |
-12.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -307.8 |
-2,022.6 |
-585.5 |
-70.9 |
-17.4 |
-11.3 |
0.0 |
0.0 |
|
 | Net earnings | | -240.7 |
-1,578.2 |
-457.0 |
-55.9 |
-15.1 |
-8.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -308 |
-2,023 |
-586 |
-70.9 |
-17.4 |
-11.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 2,124 |
500 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 364 |
286 |
78.6 |
123 |
108 |
98.7 |
48.7 |
48.7 |
|
 | Interest-bearing liabilities | | 3,362 |
572 |
0.0 |
0.0 |
0.0 |
5.5 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 4,086 |
1,888 |
494 |
523 |
190 |
111 |
48.7 |
48.7 |
|
|
 | Net Debt | | 3,256 |
440 |
-32.5 |
-118 |
-9.2 |
5.3 |
-48.7 |
-48.7 |
|
|
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 | | 1,674 |
1,192 |
-53.0 |
-2.4 |
-13.5 |
-12.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 11.9% |
-28.8% |
0.0% |
95.5% |
-472.3% |
6.1% |
0.0% |
0.0% |
|
 | Employees | | 10 |
10 |
2 |
2 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
-80.0% |
0.0% |
-100.0% |
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) | | 4,086 |
1,888 |
494 |
523 |
190 |
111 |
49 |
49 |
|
 | Balance sheet change% | | 2.7% |
-53.8% |
-73.8% |
5.8% |
-63.7% |
-41.7% |
-56.0% |
0.0% |
|
 | Added value | | 232.2 |
-469.0 |
-558.5 |
-72.4 |
-13.5 |
-12.7 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -647 |
-3,213 |
-511 |
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 |
-5.0 |
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 (%) | | -10.9% |
-161.0% |
1,074.9% |
3,059.8% |
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 % | | -4.3% |
-64.2% |
-47.8% |
-13.4% |
-2.6% |
-7.5% |
0.0% |
0.0% |
|
 | ROI % | | -4.9% |
-83.7% |
-121.7% |
-67.6% |
-8.0% |
-10.7% |
0.0% |
0.0% |
|
 | ROE % | | -102.8% |
-486.0% |
-250.9% |
-55.5% |
-13.2% |
-8.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | 8.9% |
15.1% |
15.9% |
23.5% |
56.7% |
89.2% |
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, % | | 1,402.3% |
-93.8% |
5.8% |
162.7% |
68.2% |
-41.4% |
0.0% |
0.0% |
|
 | Gearing % | | 923.9% |
200.2% |
0.0% |
0.0% |
0.0% |
5.5% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.0% |
5.3% |
5.6% |
0.0% |
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 | | -2,443.2 |
-700.2 |
78.6 |
122.7 |
107.6 |
98.7 |
0.0 |
0.0 |
|
 | 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 | | 23 |
-47 |
-279 |
-36 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 23 |
-47 |
-279 |
-36 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | -18 |
-192 |
-285 |
-36 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | -24 |
-158 |
-229 |
-28 |
0 |
0 |
0 |
0 |
|