| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
3.3% |
7.3% |
13.4% |
18.1% |
15.2% |
15.2% |
|
| Credit score (0-100) | | 0 |
0 |
57 |
35 |
18 |
8 |
12 |
12 |
|
| Credit rating | | N/A |
N/A |
BB |
BB |
B |
B |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
15.6 |
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 |
357 |
1,442 |
-106 |
-237 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
310 |
435 |
-108 |
-237 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
301 |
318 |
-108 |
-237 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
301.8 |
130.0 |
-122.7 |
-241.7 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
234.5 |
85.3 |
-122.7 |
-241.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
302 |
130 |
-123 |
-242 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
317 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
154 |
388 |
324 |
201 |
-40.8 |
-191 |
-191 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
2,029 |
30.4 |
30.4 |
191 |
191 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
1,247 |
3,212 |
505 |
4.9 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
0.0 |
-558 |
-845 |
-63.4 |
25.5 |
191 |
191 |
|
|
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 |
357 |
1,442 |
-106 |
-237 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
304.0% |
0.0% |
-122.8% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
1 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
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 |
1,247 |
3,212 |
505 |
5 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
157.5% |
-84.3% |
-99.0% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
309.5 |
434.9 |
8.8 |
-237.0 |
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 |
309 |
-434 |
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% |
84.4% |
22.1% |
101.6% |
100.0% |
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% |
24.2% |
14.3% |
-5.8% |
-86.1% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
34.1% |
19.6% |
-8.4% |
-181.2% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
43.3% |
24.0% |
-46.8% |
-235.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
100.0% |
31.8% |
10.1% |
39.8% |
-89.4% |
-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% |
-180.3% |
-194.2% |
58.7% |
-10.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
627.2% |
15.1% |
-74.4% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
18.5% |
1.4% |
15.4% |
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 |
518.9 |
323.5 |
200.9 |
-40.8 |
-95.4 |
-95.4 |
|
| 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 |
310 |
435 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
310 |
435 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
301 |
318 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
234 |
85 |
0 |
0 |
0 |
0 |
|