| Bankruptcy risk for industry | | 5.9% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.9% |
|
| Bankruptcy risk | | 0.0% |
9.8% |
16.7% |
19.8% |
37.1% |
32.0% |
15.8% |
14.5% |
|
| Credit score (0-100) | | 0 |
28 |
12 |
6 |
1 |
1 |
11 |
14 |
|
| Credit rating | | N/A |
B |
B |
C |
C |
C |
B |
B |
|
| 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 | | 0.0 |
248 |
310 |
269 |
47.0 |
30.9 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
248 |
-92.0 |
-143 |
-341 |
-341 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
110 |
-235 |
-310 |
-413 |
-350 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
-21.0 |
-280.0 |
-328.0 |
-473.0 |
-394.6 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
-39.0 |
-219.0 |
-256.0 |
-361.0 |
-355.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
-21.0 |
-280 |
-328 |
-473 |
-395 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
442 |
464 |
317 |
27.0 |
17.9 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
36.0 |
-183 |
-440 |
-801 |
-1,156 |
-1,206 |
-1,206 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
4.0 |
4.0 |
1,206 |
1,206 |
|
| Balance sheet total (assets) | | 0.0 |
950 |
1,138 |
1,020 |
509 |
327 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
-16.0 |
-27.0 |
-25.0 |
-43.0 |
-27.7 |
1,206 |
1,206 |
|
|
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 | | 0.0 |
248 |
310 |
269 |
47.0 |
30.9 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
25.0% |
-13.2% |
-82.5% |
-34.2% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
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) | | 0 |
950 |
1,138 |
1,020 |
509 |
327 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
19.8% |
-10.4% |
-50.1% |
-35.7% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
248.0 |
-92.0 |
-143.0 |
-246.0 |
-341.2 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
377 |
-141 |
-334 |
-395 |
-18 |
-18 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
1.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
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 (%) | | 0.0% |
44.4% |
-75.8% |
-115.2% |
-878.7% |
-1,131.7% |
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 % | | 0.0% |
11.9% |
-19.7% |
-21.4% |
-29.0% |
-24.4% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
194.8% |
-772.4% |
0.0% |
-20,100.0% |
-8,530.8% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
-108.3% |
-37.3% |
-23.7% |
-47.2% |
-85.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
3.8% |
-13.9% |
-30.1% |
-61.1% |
-77.9% |
-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, % | | 0.0% |
-6.5% |
29.3% |
17.5% |
12.6% |
8.1% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
-0.5% |
-0.3% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
3,550.0% |
1,334.0% |
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 | | 0.0 |
-501.0 |
-744.0 |
-834.0 |
-828.0 |
-1,174.3 |
-603.2 |
-603.2 |
|
| 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 |
-92 |
-143 |
-246 |
-341 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
-92 |
-143 |
-341 |
-341 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
-235 |
-310 |
-413 |
-350 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
-219 |
-256 |
-361 |
-355 |
0 |
0 |
|