|
1000.0
 | Bankruptcy risk for industry | | 0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
0.6% |
|
 | Bankruptcy risk | | 2.9% |
0.8% |
2.2% |
2.9% |
2.4% |
3.8% |
16.2% |
16.2% |
|
 | Credit score (0-100) | | 60 |
94 |
66 |
56 |
63 |
50 |
11 |
11 |
|
 | Credit rating | | BBB |
AA |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
119.8 |
0.1 |
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 | | -6.9 |
-6.3 |
-5.0 |
-5.0 |
-5.6 |
-5.7 |
0.0 |
0.0 |
|
 | EBITDA | | -6.9 |
-6.3 |
-5.0 |
-5.0 |
-5.6 |
-5.7 |
0.0 |
0.0 |
|
 | EBIT | | -6.9 |
-6.3 |
-5.0 |
-5.0 |
-5.6 |
-5.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -284.9 |
384.7 |
-69.6 |
-353.1 |
-189.0 |
-392.9 |
0.0 |
0.0 |
|
 | Net earnings | | -273.8 |
389.9 |
-68.9 |
-353.8 |
-189.0 |
-392.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -285 |
385 |
-69.6 |
-353 |
-189 |
-393 |
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 | | 978 |
1,368 |
1,299 |
945 |
756 |
364 |
314 |
314 |
|
 | Interest-bearing liabilities | | 585 |
624 |
620 |
1,321 |
1,368 |
1,432 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 1,588 |
2,721 |
1,998 |
2,346 |
2,143 |
1,812 |
314 |
314 |
|
|
 | Net Debt | | 585 |
624 |
620 |
1,321 |
1,368 |
1,432 |
-314 |
-314 |
|
|
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 | | -6.9 |
-6.3 |
-5.0 |
-5.0 |
-5.6 |
-5.7 |
0.0 |
0.0 |
|
 | Gross profit growth | | 31.2% |
9.1% |
20.0% |
0.0% |
-12.5% |
-1.2% |
0.0% |
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) | | 1,588 |
2,721 |
1,998 |
2,346 |
2,143 |
1,812 |
314 |
314 |
|
 | Balance sheet change% | | -13.2% |
71.3% |
-26.6% |
17.4% |
-8.7% |
-15.4% |
-82.7% |
0.0% |
|
 | Added value | | -6.9 |
-6.3 |
-5.0 |
-5.0 |
-5.6 |
-5.7 |
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 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
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% |
100.0% |
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 % | | -15.7% |
19.2% |
-2.0% |
-15.3% |
-6.1% |
-16.6% |
0.0% |
0.0% |
|
 | ROI % | | -15.8% |
23.3% |
-2.5% |
-15.8% |
-6.3% |
-16.8% |
0.0% |
0.0% |
|
 | ROE % | | -24.6% |
33.2% |
-5.2% |
-31.5% |
-22.2% |
-70.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 61.6% |
50.3% |
65.0% |
40.3% |
35.3% |
20.1% |
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, % | | -8,501.4% |
-9,985.0% |
-12,409.1% |
-26,426.1% |
-24,320.7% |
-25,174.3% |
0.0% |
0.0% |
|
 | Gearing % | | 59.8% |
45.6% |
47.8% |
139.8% |
180.9% |
394.0% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.0% |
4.8% |
3.5% |
2.2% |
3.8% |
4.6% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.8 |
1.0 |
0.7 |
1.0 |
1.0 |
0.9 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.8 |
1.0 |
0.7 |
1.0 |
1.0 |
0.9 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 0.0 |
0.0 |
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 | | -5.8 |
-18.0 |
-25.8 |
-31.8 |
-33.2 |
-63.1 |
0.0 |
0.0 |
|
 | 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 |
|
|