|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 4.9% |
1.6% |
4.8% |
1.5% |
6.3% |
1.5% |
8.4% |
8.4% |
|
 | Credit score (0-100) | | 46 |
76 |
45 |
75 |
37 |
76 |
29 |
29 |
|
 | Credit rating | | BBB |
A |
BBB |
A |
BBB |
A |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
30.2 |
0.0 |
46.3 |
0.0 |
71.3 |
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 | | -30.9 |
-27.4 |
-28.5 |
-30.0 |
-27.3 |
-21.1 |
0.0 |
0.0 |
|
 | EBITDA | | -30.9 |
-27.4 |
-28.5 |
-30.0 |
-27.3 |
-21.1 |
0.0 |
0.0 |
|
 | EBIT | | -30.9 |
-27.4 |
-28.5 |
-30.0 |
-27.3 |
-21.1 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2,338.2 |
3,594.6 |
-2,296.6 |
1,251.8 |
-2,229.0 |
3,019.6 |
0.0 |
0.0 |
|
 | Net earnings | | -2,328.7 |
3,603.6 |
-2,287.2 |
1,266.3 |
-2,213.9 |
3,027.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2,338 |
3,595 |
-2,297 |
1,252 |
-2,229 |
3,020 |
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 | | 11,082 |
14,631 |
12,290 |
13,502 |
11,231 |
14,200 |
8,660 |
8,660 |
|
 | Interest-bearing liabilities | | 1,093 |
1,066 |
1,183 |
2,119 |
2,124 |
82.4 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 14,373 |
17,839 |
15,273 |
16,485 |
14,239 |
15,189 |
8,660 |
8,660 |
|
|
 | Net Debt | | 1,082 |
1,056 |
1,174 |
2,111 |
2,048 |
77.2 |
-8,660 |
-8,660 |
|
|
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 | | -30.9 |
-27.4 |
-28.5 |
-30.0 |
-27.3 |
-21.1 |
0.0 |
0.0 |
|
 | Gross profit growth | | -58.3% |
11.3% |
-4.1% |
-5.2% |
9.1% |
22.6% |
0.0% |
0.0% |
|
 | Employees | | 1 |
1 |
1 |
1 |
1 |
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) | | 14,373 |
17,839 |
15,273 |
16,485 |
14,239 |
15,189 |
8,660 |
8,660 |
|
 | Balance sheet change% | | -15.1% |
24.1% |
-14.4% |
7.9% |
-13.6% |
6.7% |
-43.0% |
0.0% |
|
 | Added value | | -30.9 |
-27.4 |
-28.5 |
-30.0 |
-27.3 |
-21.1 |
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 % | | -14.8% |
22.4% |
-13.8% |
8.2% |
-14.2% |
20.7% |
0.0% |
0.0% |
|
 | ROI % | | -15.1% |
22.8% |
-14.2% |
8.6% |
-15.1% |
22.0% |
0.0% |
0.0% |
|
 | ROE % | | -18.9% |
28.0% |
-17.0% |
9.8% |
-17.9% |
23.8% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 77.1% |
82.0% |
80.5% |
81.9% |
78.9% |
93.5% |
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, % | | -3,504.2% |
-3,857.0% |
-4,118.6% |
-7,043.1% |
-7,515.5% |
-366.1% |
0.0% |
0.0% |
|
 | Gearing % | | 9.9% |
7.3% |
9.6% |
15.7% |
18.9% |
0.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.9% |
1.4% |
1.3% |
2.6% |
2.0% |
1.7% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.1 |
0.0 |
0.0 |
0.1 |
0.4 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
0.1 |
0.0 |
0.0 |
0.1 |
0.4 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 11.3 |
10.3 |
9.5 |
7.9 |
76.2 |
5.2 |
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 | | -1,183.7 |
-1,101.4 |
-1,788.2 |
-2,838.3 |
-2,651.6 |
-521.7 |
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 | | -31 |
-27 |
-29 |
-30 |
-27 |
-21 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -31 |
-27 |
-29 |
-30 |
-27 |
-21 |
0 |
0 |
|
 | EBIT / employee | | -31 |
-27 |
-29 |
-30 |
-27 |
-21 |
0 |
0 |
|
 | Net earnings / employee | | -2,329 |
3,604 |
-2,287 |
1,266 |
-2,214 |
3,028 |
0 |
0 |
|
|