|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.7% |
0.7% |
|
| Bankruptcy risk | | 2.1% |
0.8% |
0.7% |
2.3% |
4.9% |
2.5% |
8.1% |
8.1% |
|
| Credit score (0-100) | | 69 |
92 |
93 |
63 |
44 |
61 |
30 |
30 |
|
| Credit rating | | A |
AA |
AA |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 1.3 |
1,719.0 |
2,581.5 |
0.4 |
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 | | -515 |
-365 |
-458 |
-914 |
-853 |
42.3 |
0.0 |
0.0 |
|
| EBITDA | | -2,035 |
-922 |
-1,128 |
-1,783 |
-1,490 |
-153 |
0.0 |
0.0 |
|
| EBIT | | -2,035 |
-922 |
-1,128 |
-1,783 |
-1,490 |
-153 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -4,534.1 |
2,188.6 |
9,417.8 |
-5,166.3 |
-10,690.1 |
-1,338.3 |
0.0 |
0.0 |
|
| Net earnings | | -5,093.6 |
2,181.2 |
8,427.9 |
-5,166.3 |
-10,690.1 |
-1,338.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -4,534 |
2,189 |
9,418 |
-5,166 |
-10,690 |
-1,338 |
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 | | 19,542 |
21,324 |
29,152 |
22,985 |
11,785 |
10,329 |
10,082 |
10,082 |
|
| Interest-bearing liabilities | | 8,214 |
6,272 |
6,948 |
954 |
1,633 |
1,953 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 27,957 |
27,683 |
37,393 |
24,209 |
13,970 |
12,344 |
10,082 |
10,082 |
|
|
| Net Debt | | -15,881 |
-17,659 |
-25,741 |
-17,755 |
-9,008 |
-9,142 |
-10,082 |
-10,082 |
|
|
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 | | -515 |
-365 |
-458 |
-914 |
-853 |
42.3 |
0.0 |
0.0 |
|
| Gross profit growth | | 3.9% |
29.0% |
-25.3% |
-99.8% |
6.7% |
0.0% |
-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) | | 27,957 |
27,683 |
37,393 |
24,209 |
13,970 |
12,344 |
10,082 |
10,082 |
|
| Balance sheet change% | | -17.4% |
-1.0% |
35.1% |
-35.3% |
-42.3% |
-11.6% |
-18.3% |
0.0% |
|
| Added value | | -2,035.1 |
-922.0 |
-1,127.7 |
-1,783.1 |
-1,490.1 |
-153.2 |
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 | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 395.3% |
252.4% |
246.5% |
195.0% |
174.7% |
-362.3% |
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 % | | -2.9% |
9.1% |
30.0% |
-3.6% |
3.2% |
37.8% |
0.0% |
0.0% |
|
| ROI % | | -2.9% |
9.1% |
30.6% |
-7.3% |
-18.2% |
-9.7% |
0.0% |
0.0% |
|
| ROE % | | -22.6% |
10.7% |
33.4% |
-19.8% |
-61.5% |
-12.1% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 69.9% |
77.0% |
78.0% |
94.9% |
84.4% |
83.7% |
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, % | | 780.4% |
1,915.3% |
2,282.6% |
995.7% |
604.5% |
5,968.2% |
0.0% |
0.0% |
|
| Gearing % | | 42.0% |
29.4% |
23.8% |
4.1% |
13.9% |
18.9% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 44.5% |
4.6% |
5.0% |
74.9% |
563.6% |
5.2% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 120.9 |
274.0 |
25.3 |
69.4 |
5.0 |
5.6 |
0.0 |
0.0 |
|
| Current Ratio | | 120.9 |
274.0 |
25.3 |
69.4 |
5.0 |
5.6 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 24,095.5 |
23,931.2 |
32,689.5 |
18,708.3 |
10,641.0 |
11,094.9 |
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 | | 1,199.9 |
420.8 |
-757.7 |
449.0 |
-1,304.3 |
-1,671.0 |
0.0 |
0.0 |
|
| 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 | | -2,035 |
-922 |
-1,128 |
-1,783 |
-1,490 |
-153 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -2,035 |
-922 |
-1,128 |
-1,783 |
-1,490 |
-153 |
0 |
0 |
|
| EBIT / employee | | -2,035 |
-922 |
-1,128 |
-1,783 |
-1,490 |
-153 |
0 |
0 |
|
| Net earnings / employee | | -5,094 |
2,181 |
8,428 |
-5,166 |
-10,690 |
-1,338 |
0 |
0 |
|
|