 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
6.0% |
6.0% |
|
 | Bankruptcy risk | | 38.7% |
38.7% |
20.6% |
10.6% |
8.3% |
9.4% |
18.0% |
17.9% |
|
 | Credit score (0-100) | | 1 |
1 |
5 |
22 |
29 |
25 |
8 |
8 |
|
 | Credit rating | | C |
C |
B |
BB |
BB |
BB |
B |
B |
|
 | 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 |
0 |
0 |
0 |
|
 | Gross profit | | 0.0 |
0.0 |
66.9 |
617 |
674 |
503 |
0.0 |
0.0 |
|
 | EBITDA | | 0.0 |
0.0 |
3.6 |
4.8 |
-1.7 |
-22.7 |
0.0 |
0.0 |
|
 | EBIT | | 0.0 |
0.0 |
3.6 |
4.8 |
-1.7 |
-22.7 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 0.0 |
0.0 |
3.6 |
4.3 |
-1.9 |
-22.7 |
0.0 |
0.0 |
|
 | Net earnings | | 0.0 |
0.0 |
3.6 |
3.2 |
-1.9 |
-22.7 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
3.6 |
4.3 |
-1.9 |
-22.7 |
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 | | 0.0 |
0.0 |
40.0 |
39.2 |
37.2 |
14.5 |
-25.5 |
-25.5 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
13.9 |
1.7 |
48.7 |
20.6 |
25.5 |
25.5 |
|
 | Balance sheet total (assets) | | 0.0 |
0.0 |
94.1 |
150 |
136 |
60.5 |
0.0 |
0.0 |
|
|
 | Net Debt | | 0.0 |
0.0 |
-80.3 |
-126 |
-55.0 |
-7.3 |
25.5 |
25.5 |
|
|
See the entire balance sheet |
|
 | 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 | | 0.0 |
0.0 |
66.9 |
617 |
674 |
503 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
0.0% |
0.0% |
821.3% |
9.3% |
-25.4% |
-100.0% |
0.0% |
|
 | Employees | | 0 |
0 |
1 |
2 |
1 |
1 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
100.0% |
-50.0% |
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) | | 0 |
0 |
94 |
150 |
136 |
61 |
0 |
0 |
|
 | Balance sheet change% | | 0.0% |
0.0% |
9,411,200.0% |
59.7% |
-9.3% |
-55.6% |
-100.0% |
0.0% |
|
 | Added value | | 0.0 |
0.0 |
3.6 |
4.8 |
-1.7 |
-22.7 |
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 | | 0.0 |
0.0 |
1.0 |
2.0 |
-1.0 |
-2.0 |
0.0 |
0.0 |
|
 | 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 (%) | | 0.0% |
0.0% |
5.4% |
0.8% |
-0.3% |
-4.5% |
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 % | | 0.0% |
0.0% |
3.8% |
3.9% |
-1.2% |
-23.1% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
6.7% |
10.1% |
-2.7% |
-37.5% |
0.0% |
0.0% |
|
 | ROE % | | 0.0% |
0.0% |
9.0% |
8.1% |
-5.1% |
-87.7% |
0.0% |
0.0% |
|
 | Equity ratio % | | 100.0% |
100.0% |
42.5% |
26.1% |
27.3% |
24.0% |
-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, % | | 0.0% |
0.0% |
-2,228.1% |
-2,638.4% |
3,246.8% |
32.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
34.6% |
4.4% |
130.9% |
141.9% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
6.4% |
1.0% |
0.0% |
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) | | 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 | | 0.0 |
0.0 |
40.0 |
16.7 |
4.6 |
-18.1 |
-12.7 |
-12.7 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | 0 |
0 |
4 |
2 |
-2 |
-23 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | 0 |
0 |
4 |
2 |
-2 |
-23 |
0 |
0 |
|
 | EBIT / employee | | 0 |
0 |
4 |
2 |
-2 |
-23 |
0 |
0 |
|
 | Net earnings / employee | | 0 |
0 |
4 |
2 |
-2 |
-23 |
0 |
0 |
|