| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
|
| Bankruptcy risk | | 15.8% |
9.0% |
9.4% |
6.8% |
7.2% |
9.3% |
20.6% |
17.3% |
|
| Credit score (0-100) | | 14 |
29 |
27 |
36 |
33 |
25 |
4 |
8 |
|
| Credit rating | | BB |
BB |
BB |
BBB |
BBB |
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 |
0 |
0 |
0 |
|
| Gross profit | | 215 |
145 |
319 |
464 |
613 |
149 |
0.0 |
0.0 |
|
| EBITDA | | 43.9 |
7.5 |
13.2 |
0.3 |
31.2 |
0.8 |
0.0 |
0.0 |
|
| EBIT | | 35.1 |
-1.8 |
12.0 |
-1.9 |
29.5 |
-3.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 35.1 |
-2.1 |
11.6 |
-3.1 |
28.1 |
-4.8 |
0.0 |
0.0 |
|
| Net earnings | | 26.1 |
-2.1 |
9.6 |
-3.1 |
22.3 |
-7.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 35.1 |
-2.1 |
11.6 |
-3.1 |
28.1 |
-4.8 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 12.4 |
3.0 |
1.9 |
4.3 |
2.6 |
15.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 14.8 |
12.7 |
22.4 |
19.2 |
41.5 |
34.5 |
-15.5 |
-15.5 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.6 |
0.0 |
0.0 |
15.5 |
15.5 |
|
| Balance sheet total (assets) | | 46.3 |
51.8 |
154 |
181 |
308 |
73.0 |
0.0 |
0.0 |
|
|
| Net Debt | | -20.7 |
-9.4 |
-132 |
-120 |
-253 |
-47.8 |
15.5 |
15.5 |
|
|
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 | | 215 |
145 |
319 |
464 |
613 |
149 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-32.4% |
119.4% |
45.7% |
32.0% |
-75.7% |
-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) | | 46 |
52 |
154 |
181 |
308 |
73 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
11.8% |
197.3% |
17.4% |
70.5% |
-76.3% |
-100.0% |
0.0% |
|
| Added value | | 43.9 |
7.5 |
13.2 |
0.3 |
31.6 |
0.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 3 |
-19 |
-2 |
0 |
-4 |
8 |
-15 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 1.0 |
-1.0 |
1.0 |
-1.0 |
1.0 |
-1.0 |
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 (%) | | 16.3% |
-1.2% |
3.8% |
-0.4% |
4.8% |
-2.5% |
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 % | | 75.7% |
-3.7% |
11.7% |
-1.1% |
12.1% |
-2.0% |
0.0% |
0.0% |
|
| ROI % | | 237.5% |
-13.1% |
68.5% |
-8.8% |
96.0% |
-9.9% |
0.0% |
0.0% |
|
| ROE % | | 176.6% |
-14.9% |
55.0% |
-15.1% |
73.4% |
-18.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 31.9% |
24.6% |
14.5% |
10.6% |
13.5% |
47.3% |
-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, % | | -47.1% |
-125.4% |
-1,001.0% |
-47,196.1% |
-811.3% |
-6,201.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
3.2% |
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% |
412.6% |
423.2% |
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 | | 2.4 |
9.7 |
20.5 |
14.9 |
38.9 |
19.6 |
-7.7 |
-7.7 |
|
| 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 | | 44 |
8 |
13 |
0 |
32 |
1 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 44 |
8 |
13 |
0 |
31 |
1 |
0 |
0 |
|
| EBIT / employee | | 35 |
-2 |
12 |
-2 |
29 |
-4 |
0 |
0 |
|
| Net earnings / employee | | 26 |
-2 |
10 |
-3 |
22 |
-7 |
0 |
0 |
|