| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
9.9% |
|
| Bankruptcy risk | | 9.7% |
10.5% |
9.2% |
14.7% |
16.2% |
16.5% |
15.5% |
14.4% |
|
| Credit score (0-100) | | 27 |
24 |
28 |
14 |
10 |
10 |
12 |
3 |
|
| Credit rating | | B |
B |
B |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 245 |
248 |
155 |
154 |
116 |
19.1 |
0.0 |
0.0 |
|
| EBITDA | | -55.7 |
87.2 |
-64.3 |
-71.4 |
12.9 |
-12.9 |
0.0 |
0.0 |
|
| EBIT | | -64.4 |
78.5 |
-73.0 |
-82.7 |
6.0 |
-14.6 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -65.7 |
76.7 |
-73.3 |
-83.6 |
4.9 |
-14.9 |
0.0 |
0.0 |
|
| Net earnings | | -51.5 |
59.5 |
-73.4 |
-83.6 |
4.9 |
-14.9 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -65.7 |
76.7 |
-73.3 |
-83.6 |
4.9 |
-14.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 32.6 |
23.9 |
15.2 |
21.0 |
14.0 |
12.3 |
0.0 |
0.0 |
|
| Shareholders equity total | | 58.6 |
118 |
44.7 |
-39.0 |
-34.1 |
-49.0 |
-89.0 |
-89.0 |
|
| Interest-bearing liabilities | | 17.9 |
1.8 |
5.7 |
34.9 |
11.9 |
10.2 |
89.0 |
89.0 |
|
| Balance sheet total (assets) | | 211 |
223 |
132 |
114 |
92.6 |
32.0 |
0.0 |
0.0 |
|
|
| Net Debt | | -75.8 |
-8.6 |
-63.3 |
-32.5 |
-61.6 |
-8.8 |
89.0 |
89.0 |
|
|
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 | | 245 |
248 |
155 |
154 |
116 |
19.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -51.0% |
1.2% |
-37.7% |
-0.2% |
-25.0% |
-83.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
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 | | -300.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 211 |
223 |
132 |
114 |
93 |
32 |
0 |
0 |
|
| Balance sheet change% | | -13.2% |
5.5% |
-41.0% |
-13.4% |
-18.8% |
-65.5% |
-100.0% |
0.0% |
|
| Added value | | 245.2 |
87.2 |
-64.3 |
-71.4 |
17.2 |
-12.9 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -17 |
-17 |
-17 |
-6 |
-14 |
-3 |
-12 |
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 |
-2.0 |
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 (%) | | -26.3% |
31.6% |
-47.2% |
-53.6% |
5.1% |
-76.3% |
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 % | | -28.3% |
36.1% |
-41.2% |
-58.1% |
4.3% |
-14.0% |
0.0% |
0.0% |
|
| ROI % | | -66.9% |
80.0% |
-85.8% |
-194.0% |
25.4% |
-131.5% |
0.0% |
0.0% |
|
| ROE % | | -61.1% |
67.4% |
-90.2% |
-105.4% |
4.7% |
-24.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 27.7% |
52.9% |
33.9% |
-25.5% |
-26.9% |
-60.5% |
-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, % | | 136.0% |
-9.9% |
98.4% |
45.6% |
-477.7% |
68.1% |
0.0% |
0.0% |
|
| Gearing % | | 30.5% |
1.5% |
12.7% |
-89.5% |
-35.0% |
-20.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 11.7% |
18.6% |
8.3% |
4.9% |
4.6% |
3.6% |
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 | | 25.9 |
94.2 |
29.4 |
-59.9 |
-48.1 |
-61.4 |
-44.5 |
-44.5 |
|
| 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 |
87 |
-64 |
-71 |
17 |
-13 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
87 |
-64 |
-71 |
13 |
-13 |
0 |
0 |
|
| EBIT / employee | | 0 |
79 |
-73 |
-83 |
6 |
-15 |
0 |
0 |
|
| Net earnings / employee | | 0 |
60 |
-73 |
-84 |
5 |
-15 |
0 |
0 |
|