 | Bankruptcy risk for industry | | 5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
5.0% |
|
 | Bankruptcy risk | | 4.2% |
4.0% |
4.5% |
4.0% |
3.3% |
4.9% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 50 |
51 |
46 |
48 |
54 |
43 |
20 |
20 |
|
 | 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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 50.7 |
153 |
11.9 |
14.2 |
-38.3 |
-21.9 |
0.0 |
0.0 |
|
 | EBITDA | | -205 |
-67.3 |
-175 |
-60.0 |
-38.3 |
-21.9 |
0.0 |
0.0 |
|
 | EBIT | | -243 |
-104 |
-175 |
-60.0 |
-38.3 |
-21.9 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -221.1 |
-16.2 |
-96.1 |
20.0 |
39.0 |
9.8 |
0.0 |
0.0 |
|
 | Net earnings | | -223.3 |
-16.2 |
-96.1 |
20.0 |
39.0 |
9.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -221 |
-16.2 |
-96.1 |
20.0 |
39.0 |
9.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 338 |
304 |
305 |
307 |
309 |
311 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 2,360 |
2,344 |
2,248 |
2,268 |
2,307 |
667 |
586 |
586 |
|
 | Interest-bearing liabilities | | 17.3 |
0.0 |
11.0 |
8.5 |
12.7 |
36.2 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 2,394 |
2,430 |
2,305 |
2,301 |
2,335 |
718 |
586 |
586 |
|
|
 | Net Debt | | -31.7 |
-442 |
11.0 |
8.5 |
12.7 |
36.2 |
-586 |
-586 |
|
|
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 | | 50.7 |
153 |
11.9 |
14.2 |
-38.3 |
-21.9 |
0.0 |
0.0 |
|
 | Gross profit growth | | -95.4% |
201.1% |
-92.2% |
19.8% |
0.0% |
42.9% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
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) | | 2,394 |
2,430 |
2,305 |
2,301 |
2,335 |
718 |
586 |
586 |
|
 | Balance sheet change% | | -42.3% |
1.5% |
-5.2% |
-0.2% |
1.5% |
-69.3% |
-18.4% |
0.0% |
|
 | Added value | | -204.6 |
-67.3 |
-174.7 |
-60.0 |
-38.3 |
-21.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | -791 |
-71 |
1 |
2 |
2 |
2 |
-311 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | -480.0% |
-68.0% |
-1,474.4% |
-422.7% |
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 % | | -6.6% |
-0.4% |
-4.0% |
0.9% |
1.7% |
0.7% |
0.0% |
0.0% |
|
 | ROI % | | -6.9% |
-0.4% |
-4.1% |
1.0% |
1.7% |
0.7% |
0.0% |
0.0% |
|
 | ROE % | | -9.0% |
-0.7% |
-4.2% |
0.9% |
1.7% |
0.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | 98.6% |
96.5% |
97.5% |
98.6% |
98.8% |
92.9% |
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, % | | 15.5% |
656.7% |
-6.3% |
-14.1% |
-33.1% |
-165.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.7% |
0.0% |
0.5% |
0.4% |
0.5% |
5.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.6% |
71.6% |
44.1% |
18.9% |
6.0% |
5.4% |
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 | | 2,022.0 |
2,040.5 |
1,943.4 |
1,961.3 |
1,998.2 |
355.9 |
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 | | -205 |
-67 |
-175 |
-60 |
0 |
0 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -205 |
-67 |
-175 |
-60 |
0 |
0 |
0 |
0 |
|
 | EBIT / employee | | -243 |
-104 |
-175 |
-60 |
0 |
0 |
0 |
0 |
|
 | Net earnings / employee | | -223 |
-16 |
-96 |
20 |
0 |
0 |
0 |
0 |
|