| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.6% |
|
| Bankruptcy risk | | 21.1% |
25.6% |
24.5% |
21.6% |
3.7% |
3.5% |
12.4% |
6.3% |
|
| Credit score (0-100) | | 6 |
3 |
4 |
4 |
50 |
53 |
18 |
12 |
|
| Credit rating | | C |
C |
C |
C |
BB |
BB |
B |
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 |
880 |
880 |
880 |
|
| Gross profit | | -5.2 |
-8.8 |
-9.0 |
-9.3 |
-14.2 |
869 |
0.0 |
0.0 |
|
| EBITDA | | -5.2 |
-8.8 |
-9.0 |
-9.3 |
-14.2 |
869 |
0.0 |
0.0 |
|
| EBIT | | -5.2 |
-8.8 |
-9.0 |
-9.3 |
-14.2 |
869 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -6.1 |
-10.4 |
-11.2 |
-11.7 |
-19.5 |
862.8 |
0.0 |
0.0 |
|
| Net earnings | | -4.8 |
-8.1 |
-8.7 |
-9.3 |
-19.5 |
862.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -6.1 |
-10.4 |
-11.2 |
-11.7 |
-19.5 |
863 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 329 |
320 |
312 |
302 |
283 |
1,031 |
580 |
580 |
|
| Interest-bearing liabilities | | 0.0 |
7.4 |
15.0 |
22.9 |
22.9 |
23.4 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 334 |
333 |
332 |
330 |
1,213 |
1,518 |
580 |
580 |
|
|
| Net Debt | | -332 |
-322 |
-311 |
-299 |
-282 |
-586 |
-580 |
-580 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
880 |
880 |
880 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | -5.2 |
-8.8 |
-9.0 |
-9.3 |
-14.2 |
869 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-68.8% |
-2.8% |
-2.8% |
-53.2% |
0.0% |
-100.0% |
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) | | 334 |
333 |
332 |
330 |
1,213 |
1,518 |
580 |
580 |
|
| Balance sheet change% | | 0.0% |
-0.2% |
-0.3% |
-0.4% |
267.3% |
25.1% |
-61.8% |
0.0% |
|
| Added value | | -5.2 |
-8.8 |
-9.0 |
-9.3 |
-14.2 |
869.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
98.8% |
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 | | -1.0 |
-2.0 |
-3.0 |
-4.0 |
-5.0 |
1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
98.8% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
98.8% |
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% |
98.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
98.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
98.0% |
0.0% |
0.0% |
|
| ROA % | | -1.6% |
-2.6% |
-2.7% |
-2.8% |
-1.8% |
63.7% |
0.0% |
0.0% |
|
| ROI % | | -1.6% |
-2.7% |
-2.8% |
-2.8% |
-4.5% |
127.8% |
0.0% |
0.0% |
|
| ROE % | | -1.5% |
-2.5% |
-2.8% |
-3.0% |
-6.6% |
131.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 98.5% |
96.3% |
94.0% |
91.6% |
23.3% |
67.9% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
55.3% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-14.0% |
-65.9% |
-65.9% |
|
| Net int. bear. debt to EBITDA, % | | 6,388.8% |
3,667.1% |
3,441.4% |
3,222.5% |
1,982.6% |
-67.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
2.3% |
4.8% |
7.6% |
8.1% |
2.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
44.9% |
19.5% |
12.8% |
23.0% |
28.7% |
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) | | 351.0 |
208.0 |
202.2 |
196.8 |
128.5 |
173.3 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
70.2% |
65.9% |
65.9% |
|
| Net working capital | | 328.6 |
320.4 |
311.7 |
302.4 |
-617.1 |
131.4 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
14.9% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
880 |
0 |
0 |
|
| Added value / employee | | -5 |
-9 |
-9 |
-9 |
-14 |
869 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -5 |
-9 |
-9 |
-9 |
-14 |
869 |
0 |
0 |
|
| EBIT / employee | | -5 |
-9 |
-9 |
-9 |
-14 |
869 |
0 |
0 |
|
| Net earnings / employee | | -5 |
-8 |
-9 |
-9 |
-19 |
863 |
0 |
0 |
|