|
1000.0
| Bankruptcy risk for industry | | 3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
3.7% |
|
| Bankruptcy risk | | 22.9% |
16.1% |
10.4% |
12.9% |
12.5% |
13.2% |
17.2% |
17.2% |
|
| Credit score (0-100) | | 4 |
12 |
23 |
17 |
18 |
16 |
10 |
10 |
|
| Credit rating | | B |
BB |
BB |
BB |
BB |
BB |
BB |
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 | | -703 |
314 |
-15.7 |
-13.1 |
-10.9 |
-12.1 |
0.0 |
0.0 |
|
| EBITDA | | -1,738 |
-56.8 |
-15.9 |
-32.4 |
-11.2 |
-12.1 |
0.0 |
0.0 |
|
| EBIT | | -1,738 |
-56.8 |
-15.9 |
-32.4 |
-11.2 |
-12.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -1,741.6 |
-59.8 |
-18.4 |
-34.6 |
-11.4 |
-12.2 |
0.0 |
0.0 |
|
| Net earnings | | -1,665.0 |
434.9 |
241.7 |
-34.6 |
-10.0 |
-10.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -1,742 |
-59.8 |
-18.4 |
-34.6 |
-11.4 |
-12.2 |
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 | | -4,236 |
-3,801 |
-3,560 |
-3,594 |
-3,604 |
-3,614 |
-3,694 |
-3,694 |
|
| Interest-bearing liabilities | | 4,481 |
4,735 |
4,735 |
4,613 |
4,626 |
4,641 |
3,694 |
3,694 |
|
| Balance sheet total (assets) | | 346 |
966 |
1,187 |
1,031 |
1,034 |
1,039 |
0.0 |
0.0 |
|
|
| Net Debt | | 4,478 |
4,534 |
4,576 |
4,607 |
4,618 |
4,631 |
3,694 |
3,694 |
|
|
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 | | -703 |
314 |
-15.7 |
-13.1 |
-10.9 |
-12.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -48.9% |
0.0% |
0.0% |
16.5% |
16.6% |
-10.4% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 346 |
966 |
1,187 |
1,031 |
1,034 |
1,039 |
0 |
0 |
|
| Balance sheet change% | | -11.9% |
179.3% |
22.9% |
-13.2% |
0.3% |
0.5% |
-100.0% |
0.0% |
|
| Added value | | -1,737.5 |
-56.8 |
-15.9 |
-32.4 |
-11.2 |
-12.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
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 (%) | | 247.1% |
-18.1% |
101.5% |
247.0% |
102.4% |
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 % | | -46.1% |
-1.2% |
-0.3% |
-0.7% |
-0.2% |
-0.3% |
0.0% |
0.0% |
|
| ROI % | | -47.5% |
-1.2% |
-0.3% |
-0.7% |
-0.2% |
-0.3% |
0.0% |
0.0% |
|
| ROE % | | -450.9% |
66.3% |
22.5% |
-3.1% |
-1.0% |
-1.0% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -92.5% |
-79.7% |
-75.0% |
-77.7% |
-77.7% |
-77.7% |
-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, % | | -257.7% |
-7,980.9% |
-28,719.7% |
-14,240.7% |
-41,268.9% |
-38,408.9% |
0.0% |
0.0% |
|
| Gearing % | | -105.8% |
-124.6% |
-133.0% |
-128.3% |
-128.4% |
-128.4% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
0.1% |
0.1% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.1 |
0.2 |
0.3 |
0.2 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.1 |
0.2 |
0.3 |
0.2 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 3.1 |
201.4 |
159.1 |
5.6 |
8.0 |
10.8 |
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 | | -4,236.2 |
-3,801.4 |
-3,559.7 |
-3,594.3 |
-3,604.3 |
-3,614.3 |
-1,847.1 |
-1,847.1 |
|
| 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 |
-16 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-16 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-16 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
242 |
0 |
0 |
0 |
0 |
0 |
|
|