|
1000.0
| Bankruptcy risk for industry | | 7.3% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
7.3% |
5.3% |
8.9% |
10.5% |
17.1% |
14.3% |
14.0% |
|
| Credit score (0-100) | | 0 |
35 |
44 |
29 |
25 |
9 |
14 |
15 |
|
| Credit rating | | N/A |
BB |
BB |
B |
B |
B |
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 | | 0.0 |
5,403 |
5,668 |
4,393 |
810 |
1,575 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
1,162 |
308 |
-367 |
-2,466 |
-1,294 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
795 |
-128 |
-761 |
-2,814 |
-1,613 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
510.3 |
-392.3 |
-994.0 |
-3,019.0 |
-1,827.8 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
166.6 |
-320.7 |
-1,053.6 |
-3,009.2 |
-1,827.8 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
510 |
-392 |
-994 |
-3,019 |
-1,828 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
2,440 |
3,108 |
2,364 |
1,970 |
1,750 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
1,972 |
1,652 |
948 |
-61.0 |
-1,889 |
-3,555 |
-3,555 |
|
| Interest-bearing liabilities | | 0.0 |
3,968 |
5,194 |
4,535 |
4,082 |
4,197 |
3,555 |
3,555 |
|
| Balance sheet total (assets) | | 0.0 |
10,441 |
12,314 |
9,525 |
6,226 |
6,833 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
3,950 |
5,089 |
4,499 |
4,070 |
4,177 |
3,555 |
3,555 |
|
|
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 | | 0.0 |
5,403 |
5,668 |
4,393 |
810 |
1,575 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
4.9% |
-22.5% |
-81.6% |
94.4% |
-100.0% |
0.0% |
|
| Employees | | 0 |
11 |
12 |
10 |
7 |
7 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
9.1% |
-16.7% |
-30.0% |
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 |
10,441 |
12,314 |
9,525 |
6,226 |
6,833 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
17.9% |
-22.6% |
-34.6% |
9.7% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
1,161.9 |
308.3 |
-366.7 |
-2,419.9 |
-1,294.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
2,090 |
224 |
-1,145 |
-744 |
-539 |
-1,750 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 0.0% |
14.7% |
-2.3% |
-17.3% |
-347.3% |
-102.4% |
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% |
7.6% |
-1.1% |
-7.0% |
-35.6% |
-21.5% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
13.3% |
-1.9% |
-12.3% |
-58.8% |
-38.9% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
8.4% |
-17.7% |
-81.0% |
-83.9% |
-28.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
18.9% |
16.3% |
10.0% |
-1.0% |
-21.7% |
-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% |
340.0% |
1,650.8% |
-1,226.8% |
-165.0% |
-322.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
201.1% |
314.4% |
478.3% |
-6,686.1% |
-222.2% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
14.5% |
5.8% |
4.8% |
4.8% |
5.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.8 |
0.7 |
0.6 |
0.5 |
0.4 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
1.1 |
1.0 |
0.9 |
0.7 |
0.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
17.2 |
104.9 |
36.5 |
11.8 |
20.4 |
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 | | 0.0 |
490.8 |
-154.6 |
-678.7 |
-1,573.5 |
-3,281.0 |
-1,777.7 |
-1,777.7 |
|
| 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 |
106 |
26 |
-37 |
-346 |
-185 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
106 |
26 |
-37 |
-352 |
-185 |
0 |
0 |
|
| EBIT / employee | | 0 |
72 |
-11 |
-76 |
-402 |
-230 |
0 |
0 |
|
| Net earnings / employee | | 0 |
15 |
-27 |
-105 |
-430 |
-261 |
0 |
0 |
|
|