|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
0.9% |
0.9% |
|
| Bankruptcy risk | | 36.5% |
11.5% |
3.5% |
11.5% |
14.6% |
9.9% |
11.7% |
11.7% |
|
| Credit score (0-100) | | 1 |
22 |
53 |
20 |
14 |
24 |
20 |
20 |
|
| Credit rating | | C |
BB |
BBB |
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 | | 3,988 |
2,745 |
1,979 |
1,420 |
-355 |
3,890 |
0.0 |
0.0 |
|
| EBITDA | | 3,988 |
1,182 |
204 |
255 |
-1,666 |
2,785 |
0.0 |
0.0 |
|
| EBIT | | 3,988 |
1,182 |
204 |
255 |
-1,666 |
2,785 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 3,992.1 |
70.1 |
11.7 |
24.4 |
-1,743.2 |
2,640.7 |
0.0 |
0.0 |
|
| Net earnings | | 3,117.4 |
54.5 |
2.4 |
10.5 |
-1,363.9 |
2,025.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 3,992 |
70.1 |
11.7 |
24.4 |
-1,743 |
2,641 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
8,500 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 151 |
206 |
208 |
218 |
-1,145 |
880 |
830 |
830 |
|
| Interest-bearing liabilities | | 0.0 |
2,737 |
10,380 |
5,538 |
943 |
943 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 1,545 |
17,889 |
17,066 |
14,243 |
14,029 |
4,407 |
830 |
830 |
|
|
| Net Debt | | -55.2 |
974 |
9,859 |
5,538 |
924 |
921 |
-830 |
-830 |
|
|
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 | | 3,988 |
2,745 |
1,979 |
1,420 |
-355 |
3,890 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-31.2% |
-27.9% |
-28.2% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employees | | 0 |
3 |
2 |
2 |
2 |
2 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-33.3% |
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) | | 1,545 |
17,889 |
17,066 |
14,243 |
14,029 |
4,407 |
830 |
830 |
|
| Balance sheet change% | | -49.2% |
1,057.5% |
-4.6% |
-16.5% |
-1.5% |
-68.6% |
-81.2% |
0.0% |
|
| Added value | | 3,988.4 |
1,182.1 |
204.0 |
254.7 |
-1,665.6 |
2,785.2 |
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 |
8,500 |
-8,500 |
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 | | 1.0 |
2.0 |
3.0 |
4.0 |
-1.0 |
1.0 |
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% |
43.1% |
10.3% |
17.9% |
469.3% |
71.6% |
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 % | | 174.1% |
12.9% |
3.2% |
1.6% |
-11.3% |
28.4% |
0.0% |
0.0% |
|
| ROI % | | 4,324.7% |
80.1% |
8.1% |
3.1% |
-48.7% |
201.3% |
0.0% |
0.0% |
|
| ROE % | | 3,375.7% |
30.5% |
1.2% |
4.9% |
-19.1% |
27.2% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 9.8% |
1.1% |
1.2% |
1.5% |
-7.5% |
20.0% |
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, % | | -1.4% |
82.4% |
4,832.8% |
2,174.4% |
-55.5% |
33.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
1,332.0% |
4,992.0% |
2,534.8% |
-82.3% |
107.2% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
86.5% |
8.2% |
2.9% |
2.7% |
15.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.1 |
1.1 |
0.7 |
1.0 |
0.9 |
1.3 |
0.0 |
0.0 |
|
| Current Ratio | | 1.1 |
1.2 |
0.7 |
1.0 |
0.9 |
1.3 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 55.2 |
1,763.9 |
521.1 |
0.0 |
19.7 |
22.1 |
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 | | 151.1 |
2,980.5 |
-4,348.6 |
323.5 |
-1,040.5 |
985.3 |
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 | | 0 |
394 |
102 |
127 |
-833 |
1,393 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
394 |
102 |
127 |
-833 |
1,393 |
0 |
0 |
|
| EBIT / employee | | 0 |
394 |
102 |
127 |
-833 |
1,393 |
0 |
0 |
|
| Net earnings / employee | | 0 |
18 |
1 |
5 |
-682 |
1,013 |
0 |
0 |
|
|