|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.9% |
0.9% |
|
 | Bankruptcy risk | | 22.0% |
13.5% |
15.5% |
5.0% |
4.1% |
5.0% |
10.3% |
10.1% |
|
 | Credit score (0-100) | | 5 |
18 |
12 |
42 |
49 |
43 |
24 |
24 |
|
 | Credit rating | | B |
BB |
BB |
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 | | 6 |
1,038 |
768 |
396 |
367 |
0 |
0 |
0 |
|
 | Gross profit | | 5.8 |
918 |
749 |
47.3 |
249 |
205 |
0.0 |
0.0 |
|
 | EBITDA | | -21.7 |
918 |
749 |
47.3 |
249 |
205 |
0.0 |
0.0 |
|
 | EBIT | | -21.7 |
918 |
749 |
47.3 |
249 |
205 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -23.6 |
917.0 |
742.5 |
40.1 |
105.3 |
199.7 |
0.0 |
0.0 |
|
 | Net earnings | | -23.6 |
715.3 |
579.2 |
31.3 |
82.1 |
155.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -23.6 |
917 |
743 |
40.1 |
105 |
200 |
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 | | 859 |
1,574 |
2,153 |
2,395 |
2,469 |
2,626 |
2,501 |
2,501 |
|
 | Interest-bearing liabilities | | 47.2 |
0.0 |
0.0 |
98.0 |
198 |
274 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 912 |
2,179 |
2,704 |
2,493 |
2,706 |
2,927 |
2,501 |
2,501 |
|
|
 | Net Debt | | -20.6 |
-1,361 |
-1,690 |
-25.7 |
-6.9 |
16.6 |
-2,501 |
-2,501 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 6 |
1,038 |
768 |
396 |
367 |
0 |
0 |
0 |
|
 | Net sales growth | | -86.8% |
17,787.5% |
-26.0% |
-48.4% |
-7.4% |
-100.0% |
0.0% |
0.0% |
|
 | Gross profit | | 5.8 |
918 |
749 |
47.3 |
249 |
205 |
0.0 |
0.0 |
|
 | Gross profit growth | | -86.8% |
15,724.6% |
-18.5% |
-93.7% |
426.9% |
-17.5% |
-100.0% |
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) | | 912 |
2,179 |
2,704 |
2,493 |
2,706 |
2,927 |
2,501 |
2,501 |
|
 | Balance sheet change% | | -4.3% |
139.0% |
24.1% |
-7.8% |
8.5% |
8.2% |
-14.6% |
0.0% |
|
 | Added value | | -21.7 |
918.5 |
748.6 |
47.3 |
249.0 |
205.4 |
0.0 |
0.0 |
|
 | Added value % | | -374.4% |
88.5% |
97.5% |
11.9% |
67.8% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | -2.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | -374.4% |
88.5% |
97.5% |
11.9% |
67.8% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | -374.4% |
88.5% |
97.5% |
11.9% |
67.8% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -374.4% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | -407.1% |
68.9% |
75.4% |
7.9% |
22.4% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | -407.1% |
68.9% |
75.4% |
7.9% |
22.4% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | -407.1% |
88.3% |
96.7% |
10.1% |
28.7% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | -2.3% |
59.4% |
30.7% |
1.8% |
9.6% |
7.3% |
0.0% |
0.0% |
|
 | ROI % | | -2.3% |
69.9% |
38.6% |
2.0% |
9.7% |
7.4% |
0.0% |
0.0% |
|
 | ROE % | | -2.7% |
58.8% |
31.1% |
1.4% |
3.4% |
6.1% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 94.2% |
72.2% |
79.6% |
96.1% |
91.2% |
89.7% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 907.2% |
44.1% |
71.6% |
24.7% |
64.7% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | -260.1% |
-87.0% |
-148.3% |
-6.5% |
8.9% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | 94.8% |
-148.2% |
-225.7% |
-54.4% |
-2.8% |
8.1% |
0.0% |
0.0% |
|
 | Gearing % | | 5.5% |
0.0% |
0.0% |
4.1% |
8.0% |
10.4% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.2% |
6.2% |
0.0% |
14.6% |
97.1% |
2.4% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 17.3 |
8.5 |
14.6 |
23.4 |
11.2 |
9.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 17.3 |
8.5 |
14.6 |
23.4 |
11.2 |
9.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 67.8 |
1,360.8 |
1,689.6 |
123.7 |
204.9 |
257.6 |
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 % | | 15,707.2% |
209.9% |
352.0% |
579.5% |
722.4% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | 859.0 |
1,923.1 |
2,518.5 |
2,199.7 |
2,415.5 |
2,579.0 |
0.0 |
0.0 |
|
 | Net working capital % | | 14,799.9% |
185.2% |
327.9% |
554.8% |
657.7% |
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 |
|
|