| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.8% |
5.8% |
|
| Bankruptcy risk | | 9.7% |
9.1% |
9.6% |
8.5% |
7.5% |
12.8% |
20.3% |
20.3% |
|
| Credit score (0-100) | | 36 |
29 |
29 |
31 |
34 |
20 |
1 |
1 |
|
| Credit rating | | BB |
B |
B |
BB |
BB |
B |
C |
C |
|
| 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 | | -173 |
81.0 |
159 |
256 |
154 |
-148 |
0.0 |
0.0 |
|
| EBITDA | | -173 |
81.0 |
159 |
256 |
154 |
-148 |
0.0 |
0.0 |
|
| EBIT | | -173 |
81.0 |
159 |
256 |
154 |
-148 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -175.0 |
77.0 |
154.0 |
240.0 |
112.0 |
-190.4 |
0.0 |
0.0 |
|
| Net earnings | | -137.0 |
59.0 |
120.0 |
183.0 |
86.0 |
-150.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -175 |
77.0 |
154 |
240 |
112 |
-190 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 124 |
183 |
303 |
486 |
572 |
422 |
172 |
172 |
|
| Interest-bearing liabilities | | 1,890 |
2,271 |
49.0 |
57.0 |
107 |
119 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,139 |
2,773 |
3,774 |
4,430 |
4,377 |
4,755 |
172 |
172 |
|
|
| Net Debt | | 1,742 |
2,240 |
-79.0 |
52.0 |
47.0 |
99.3 |
-172 |
-172 |
|
|
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 | | -173 |
81.0 |
159 |
256 |
154 |
-148 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
96.3% |
61.0% |
-39.8% |
0.0% |
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) | | 2,139 |
2,773 |
3,774 |
4,430 |
4,377 |
4,755 |
172 |
172 |
|
| Balance sheet change% | | 73.9% |
29.6% |
36.1% |
17.4% |
-1.2% |
8.6% |
-96.4% |
0.0% |
|
| Added value | | -173.0 |
81.0 |
159.0 |
256.0 |
154.0 |
-148.2 |
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 | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
-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 (%) | | 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 % | | -10.3% |
3.3% |
4.9% |
6.2% |
3.5% |
-3.2% |
0.0% |
0.0% |
|
| ROI % | | -11.2% |
3.6% |
11.3% |
57.2% |
25.2% |
-24.3% |
0.0% |
0.0% |
|
| ROE % | | -128.0% |
38.4% |
49.4% |
46.4% |
16.3% |
-30.2% |
0.0% |
0.0% |
|
| Equity ratio % | | 5.8% |
6.6% |
8.0% |
11.0% |
13.1% |
8.9% |
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, % | | -1,006.9% |
2,765.4% |
-49.7% |
20.3% |
30.5% |
-67.0% |
0.0% |
0.0% |
|
| Gearing % | | 1,524.2% |
1,241.0% |
16.2% |
11.7% |
18.7% |
28.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.1% |
0.2% |
0.4% |
30.2% |
51.2% |
37.3% |
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 | | 124.0 |
183.0 |
303.0 |
486.0 |
572.0 |
391.8 |
0.0 |
0.0 |
|
| 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 |
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 |
|