|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.2% |
|
| Bankruptcy risk | | 16.1% |
4.8% |
8.2% |
11.0% |
6.1% |
8.5% |
14.6% |
11.8% |
|
| Credit score (0-100) | | 13 |
46 |
31 |
22 |
37 |
28 |
14 |
20 |
|
| Credit rating | | BB |
BBB |
BB |
BB |
BBB |
BB |
BB |
BB |
|
| Credit limit (kEUR) | | 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 | | 2,965 |
5,727 |
7,568 |
8,106 |
11,367 |
18,165 |
0.0 |
0.0 |
|
| EBITDA | | -299 |
-290 |
76.6 |
-180 |
307 |
-141 |
0.0 |
0.0 |
|
| EBIT | | -299 |
-290 |
76.6 |
-180 |
307 |
-141 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -304.9 |
-312.0 |
61.3 |
-206.3 |
235.4 |
-232.8 |
0.0 |
0.0 |
|
| Net earnings | | -265.2 |
-201.8 |
22.8 |
-181.1 |
262.9 |
-270.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -305 |
-312 |
61.3 |
-206 |
235 |
-233 |
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 | | -263 |
735 |
758 |
577 |
839 |
569 |
556 |
556 |
|
| Interest-bearing liabilities | | 422 |
326 |
2,404 |
269 |
1,057 |
1,134 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 447 |
1,708 |
4,154 |
2,112 |
2,773 |
4,840 |
556 |
556 |
|
|
| Net Debt | | 67.7 |
183 |
1,614 |
269 |
1,056 |
1,108 |
-556 |
-556 |
|
|
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 | | 2,965 |
5,727 |
7,568 |
8,106 |
11,367 |
18,165 |
0.0 |
0.0 |
|
| Gross profit growth | | 4.2% |
93.2% |
32.1% |
7.1% |
40.2% |
59.8% |
-100.0% |
0.0% |
|
| Employees | | 4 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 100.0% |
-100.0% |
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) | | 447 |
1,708 |
4,154 |
2,112 |
2,773 |
4,840 |
556 |
556 |
|
| Balance sheet change% | | 22.3% |
282.0% |
143.2% |
-49.2% |
31.3% |
74.6% |
-88.5% |
0.0% |
|
| Added value | | -299.0 |
-290.0 |
76.6 |
-180.3 |
306.6 |
-141.2 |
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 |
-2.0 |
1.0 |
-1.0 |
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 (%) | | -10.1% |
-5.1% |
1.0% |
-2.2% |
2.7% |
-0.8% |
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 % | | -55.2% |
-23.9% |
2.7% |
-5.7% |
12.7% |
-3.6% |
0.0% |
0.0% |
|
| ROI % | | -91.7% |
-39.0% |
3.7% |
-8.8% |
22.6% |
-7.6% |
0.0% |
0.0% |
|
| ROE % | | -118.2% |
-34.1% |
3.1% |
-27.2% |
37.1% |
-38.4% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | -37.1% |
43.0% |
18.2% |
27.3% |
30.3% |
11.8% |
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, % | | -22.7% |
-63.0% |
2,107.7% |
-149.1% |
344.5% |
-784.5% |
0.0% |
0.0% |
|
| Gearing % | | -160.1% |
44.4% |
317.2% |
46.7% |
125.9% |
199.3% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 2.5% |
6.2% |
1.2% |
2.2% |
11.2% |
8.8% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.6 |
1.8 |
1.2 |
1.4 |
1.4 |
1.0 |
0.0 |
0.0 |
|
| Current Ratio | | 0.6 |
1.8 |
1.2 |
1.4 |
1.4 |
1.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 353.8 |
143.2 |
790.0 |
0.3 |
0.3 |
26.3 |
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 | | -263.4 |
734.9 |
757.7 |
576.5 |
839.4 |
569.2 |
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 | | -75 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -75 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | -75 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | -66 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|