|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.4% |
2.4% |
|
| Bankruptcy risk | | 3.2% |
5.3% |
12.6% |
7.2% |
4.3% |
6.1% |
14.4% |
14.1% |
|
| Credit score (0-100) | | 57 |
43 |
18 |
32 |
47 |
32 |
3 |
3 |
|
| Credit rating | | BB |
BB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 187,062 |
194,560 |
54,630 |
86,380 |
198,113 |
228,165 |
0.0 |
0.0 |
|
| EBITDA | | 210 |
-846 |
-45,449 |
-2,755 |
-4,184 |
-11,277 |
0.0 |
0.0 |
|
| EBIT | | -884 |
-846 |
-45,449 |
-2,755 |
-5,479 |
-12,576 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,935.0 |
-1,935.0 |
-36,723.0 |
-10,074.0 |
-7,756.1 |
-15,226.6 |
0.0 |
0.0 |
|
| Net earnings | | -1,439.0 |
-1,935.0 |
-36,723.0 |
-10,074.0 |
-7,715.0 |
-15,226.6 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,935 |
-846 |
-45,449 |
-2,755 |
-7,756 |
-15,227 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 15,167 |
0.0 |
0.0 |
0.0 |
12,398 |
11,363 |
0.0 |
0.0 |
|
| Shareholders equity total | | 504 |
-1,431 |
-38,154 |
-48,227 |
-55,942 |
-1,169 |
-1,669 |
-1,669 |
|
| Interest-bearing liabilities | | 53,599 |
0.0 |
0.0 |
0.0 |
92,207 |
6,848 |
1,669 |
1,669 |
|
| Balance sheet total (assets) | | 87,292 |
75,097 |
50,268 |
48,954 |
68,422 |
63,826 |
0.0 |
0.0 |
|
|
| Net Debt | | 41,083 |
0.0 |
0.0 |
0.0 |
77,828 |
1,216 |
1,669 |
1,669 |
|
|
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 | | 187,062 |
194,560 |
54,630 |
86,380 |
198,113 |
228,165 |
0.0 |
0.0 |
|
| Gross profit growth | | 19.5% |
4.0% |
-71.9% |
58.1% |
129.4% |
15.2% |
-100.0% |
0.0% |
|
| Employees | | 392 |
389 |
60 |
146 |
341 |
399 |
0 |
0 |
|
| Employee growth % | | 54.9% |
-0.8% |
-84.6% |
143.3% |
133.6% |
17.0% |
-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) | | 87,292 |
75,097 |
50,268 |
48,954 |
68,422 |
63,826 |
0 |
0 |
|
| Balance sheet change% | | 27.4% |
-14.0% |
-33.1% |
-2.6% |
39.8% |
-6.7% |
-100.0% |
0.0% |
|
| Added value | | 210.0 |
-846.0 |
-45,449.0 |
-2,755.0 |
-5,479.3 |
-11,277.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 3,645 |
-15,167 |
0 |
0 |
11,102 |
-2,334 |
-11,363 |
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 |
-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 (%) | | -0.5% |
-0.4% |
-83.2% |
-3.2% |
-2.8% |
-5.5% |
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 % | | -1.1% |
-1.0% |
-55.1% |
-3.0% |
-4.8% |
-13.2% |
0.0% |
0.0% |
|
| ROI % | | -1.8% |
-1.3% |
-55.1% |
-3.0% |
-5.6% |
-25.3% |
0.0% |
0.0% |
|
| ROE % | | -117.6% |
417.5% |
185.5% |
23.3% |
-76.4% |
-23.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.6% |
0.0% |
0.0% |
0.0% |
-45.0% |
-1.8% |
-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, % | | 19,563.3% |
0.0% |
0.0% |
0.0% |
-1,860.1% |
-10.8% |
0.0% |
0.0% |
|
| Gearing % | | 10,634.7% |
0.0% |
0.0% |
0.0% |
-164.8% |
-586.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.2% |
0.0% |
0.0% |
0.0% |
5.3% |
5.4% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.8 |
0.0 |
0.0 |
0.0 |
0.4 |
0.8 |
0.0 |
0.0 |
|
| Current Ratio | | 0.8 |
0.0 |
0.0 |
0.0 |
0.4 |
0.8 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 12,516.0 |
0.0 |
0.0 |
0.0 |
14,379.8 |
5,631.8 |
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 | | -15,045.0 |
0.0 |
0.0 |
0.0 |
-69,679.9 |
-14,042.7 |
-834.3 |
-834.3 |
|
| 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 | | 1 |
-2 |
-757 |
-19 |
-16 |
-28 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 1 |
-2 |
-757 |
-19 |
-12 |
-28 |
0 |
0 |
|
| EBIT / employee | | -2 |
-2 |
-757 |
-19 |
-16 |
-32 |
0 |
0 |
|
| Net earnings / employee | | -4 |
-5 |
-612 |
-69 |
-23 |
-38 |
0 |
0 |
|
|