|
1000.0
 | Bankruptcy risk for industry | | 0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
0.4% |
|
 | Bankruptcy risk | | 6.6% |
6.6% |
6.3% |
7.4% |
7.6% |
8.9% |
15.9% |
15.9% |
|
 | Credit score (0-100) | | 37 |
37 |
37 |
31 |
31 |
26 |
12 |
12 |
|
 | Credit rating | | BBB |
BBB |
BBB |
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 |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | -8.1 |
-8.3 |
-12.7 |
-9.7 |
-10.3 |
-13.5 |
0.0 |
0.0 |
|
 | EBITDA | | -8.1 |
-8.3 |
-12.7 |
-9.7 |
-10.3 |
-13.5 |
0.0 |
0.0 |
|
 | EBIT | | -8.1 |
-8.3 |
-12.7 |
-9.7 |
-10.3 |
-13.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -42.4 |
-34.2 |
-200.0 |
-1,420.4 |
-46.3 |
-1,053.8 |
0.0 |
0.0 |
|
 | Net earnings | | -42.4 |
-34.2 |
-200.0 |
-1,420.4 |
-46.3 |
-1,053.8 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -42.4 |
-34.2 |
-200 |
-1,420 |
-46.3 |
-1,054 |
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 | | -108 |
-142 |
-342 |
-1,762 |
-1,808 |
-2,862 |
-2,912 |
-2,912 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
2,912 |
2,912 |
|
 | Balance sheet total (assets) | | 1,545 |
2,972 |
4,359 |
4,187 |
6,190 |
6,314 |
0.0 |
0.0 |
|
|
 | Net Debt | | -91.7 |
-82.8 |
-69.6 |
-59.2 |
-49.3 |
-36.6 |
2,912 |
2,912 |
|
|
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 | | -8.1 |
-8.3 |
-12.7 |
-9.7 |
-10.3 |
-13.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
-3.1% |
-52.4% |
24.2% |
-7.0% |
-30.7% |
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) | | 1,545 |
2,972 |
4,359 |
4,187 |
6,190 |
6,314 |
0 |
0 |
|
 | Balance sheet change% | | 0.6% |
92.4% |
46.7% |
-4.0% |
47.8% |
2.0% |
-100.0% |
0.0% |
|
 | Added value | | -8.1 |
-8.3 |
-12.7 |
-9.7 |
-10.3 |
-13.5 |
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 | | -3.0 |
-4.0 |
-5.0 |
-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 % | | 0.2% |
0.1% |
4.0% |
18.6% |
1.7% |
13.2% |
0.0% |
0.0% |
|
 | ROI % | | 0.4% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -2.8% |
-1.5% |
-5.5% |
-33.2% |
-0.9% |
-16.9% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | -6.5% |
-4.5% |
-7.3% |
-29.6% |
-22.6% |
-31.2% |
-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, % | | 1,132.3% |
991.9% |
547.1% |
613.3% |
477.1% |
271.4% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
0.5 |
0.6 |
0.5 |
0.5 |
0.6 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
0.5 |
0.6 |
0.5 |
0.5 |
0.6 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 91.7 |
82.8 |
69.6 |
59.2 |
49.3 |
36.6 |
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 % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -1,560.8 |
-1,606.3 |
-1,731.6 |
-2,762.0 |
-3,808.4 |
-4,112.1 |
-1,456.1 |
-1,456.1 |
|
 | 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 |
|
|