|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.8% |
|
| Bankruptcy risk | | 2.7% |
3.6% |
2.7% |
3.0% |
2.4% |
3.0% |
20.3% |
16.1% |
|
| Credit score (0-100) | | 62 |
54 |
60 |
56 |
63 |
57 |
5 |
11 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -13.1 |
3.4 |
-11.3 |
-16.6 |
-10.4 |
-10.3 |
0.0 |
0.0 |
|
| EBITDA | | -13.1 |
3.4 |
-11.3 |
-16.6 |
-10.4 |
-10.3 |
0.0 |
0.0 |
|
| EBIT | | -13.1 |
3.4 |
-11.3 |
-16.6 |
-10.4 |
-10.3 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 69.8 |
35.8 |
52.7 |
51.4 |
-28.7 |
-57.6 |
0.0 |
0.0 |
|
| Net earnings | | 94.2 |
47.9 |
70.8 |
65.6 |
-3.2 |
-38.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 69.8 |
35.8 |
52.7 |
51.4 |
-28.7 |
-57.6 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,181 |
2,229 |
2,300 |
2,366 |
2,362 |
2,324 |
-842 |
-842 |
|
| Interest-bearing liabilities | | 773 |
809 |
797 |
823 |
1,052 |
1,076 |
842 |
842 |
|
| Balance sheet total (assets) | | 3,177 |
3,284 |
3,376 |
3,515 |
3,603 |
3,604 |
0.0 |
0.0 |
|
|
| Net Debt | | 773 |
809 |
797 |
823 |
1,052 |
1,076 |
842 |
842 |
|
|
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 | | -13.1 |
3.4 |
-11.3 |
-16.6 |
-10.4 |
-10.3 |
0.0 |
0.0 |
|
| Gross profit growth | | -9.3% |
0.0% |
0.0% |
-47.3% |
37.1% |
1.4% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 3,177 |
3,284 |
3,376 |
3,515 |
3,603 |
3,604 |
0 |
0 |
|
| Balance sheet change% | | 4.5% |
3.3% |
2.8% |
4.1% |
2.5% |
0.0% |
-100.0% |
0.0% |
|
| Added value | | -13.1 |
3.4 |
-11.3 |
-16.6 |
-10.4 |
-10.3 |
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 | | -2.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | 4.2% |
2.9% |
3.4% |
3.2% |
2.2% |
0.5% |
0.0% |
0.0% |
|
| ROI % | | 4.5% |
3.2% |
3.7% |
3.6% |
2.3% |
0.6% |
0.0% |
0.0% |
|
| ROE % | | 4.4% |
2.2% |
3.1% |
2.8% |
-0.1% |
-1.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 68.7% |
67.9% |
68.1% |
67.3% |
65.6% |
64.5% |
-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, % | | -5,915.6% |
23,981.5% |
-7,070.4% |
-4,953.4% |
-10,067.7% |
-10,443.7% |
0.0% |
0.0% |
|
| Gearing % | | 35.5% |
36.3% |
34.7% |
34.8% |
44.5% |
46.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.9% |
7.5% |
7.4% |
7.5% |
11.3% |
7.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 | | -899.0 |
-930.7 |
-1,072.3 |
-1,114.4 |
-1,236.5 |
-1,277.1 |
-421.2 |
-421.2 |
|
| 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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|