| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 0.0% |
11.3% |
13.1% |
9.3% |
12.4% |
10.5% |
17.9% |
17.9% |
|
| Credit score (0-100) | | 0 |
23 |
17 |
25 |
18 |
22 |
8 |
8 |
|
| Credit rating | | N/A |
BB |
BB |
BB |
BB |
BB |
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 |
53.5 |
-12.4 |
241 |
-6.4 |
24.0 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
53.5 |
-12.4 |
241 |
-6.4 |
24.0 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
38.3 |
-27.6 |
226 |
-39.9 |
-9.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
38.3 |
-33.0 |
225.6 |
-43.4 |
-0.4 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
29.9 |
-33.0 |
182.0 |
-44.2 |
-0.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
38.3 |
-33.0 |
226 |
-43.4 |
-0.4 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
61.0 |
45.8 |
30.5 |
87.8 |
54.4 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
30.9 |
-2.2 |
180 |
54.9 |
54.5 |
14.5 |
14.5 |
|
| Interest-bearing liabilities | | 0.0 |
42.2 |
34.9 |
34.9 |
43.8 |
23.7 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
81.5 |
46.6 |
259 |
143 |
78.2 |
14.5 |
14.5 |
|
|
| Net Debt | | 0.0 |
21.7 |
34.1 |
-31.1 |
-11.6 |
22.4 |
-14.5 |
-14.5 |
|
|
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 |
53.5 |
-12.4 |
241 |
-6.4 |
24.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
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) | | 0 |
82 |
47 |
259 |
143 |
78 |
15 |
15 |
|
| Balance sheet change% | | 0.0% |
0.0% |
-42.9% |
456.8% |
-44.8% |
-45.4% |
-81.4% |
0.0% |
|
| Added value | | 0.0 |
53.5 |
-12.4 |
241.3 |
-24.7 |
24.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
46 |
-31 |
-31 |
24 |
-67 |
-54 |
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 |
1.0 |
-1.0 |
-2.0 |
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% |
71.5% |
223.0% |
93.7% |
619.5% |
-39.2% |
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% |
47.0% |
-42.5% |
146.7% |
-19.8% |
0.8% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
52.4% |
-51.2% |
181.0% |
-25.5% |
1.0% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
96.8% |
-85.3% |
160.8% |
-37.7% |
-0.7% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
37.9% |
-4.4% |
69.3% |
38.3% |
69.7% |
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, % | | 0.0% |
40.6% |
-275.2% |
-12.9% |
180.0% |
93.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
136.8% |
-1,613.9% |
19.4% |
79.8% |
43.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
13.9% |
1.2% |
8.8% |
3.7% |
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 |
-30.1 |
-47.9 |
149.3 |
-33.0 |
0.1 |
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 |
|