|
1000.0
| Bankruptcy risk for industry | | 1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
1.4% |
|
| Bankruptcy risk | | 3.6% |
3.1% |
2.7% |
3.0% |
4.1% |
4.4% |
4.0% |
4.0% |
|
| Credit score (0-100) | | 54 |
58 |
60 |
56 |
48 |
41 |
23 |
23 |
|
| Credit rating | | BB |
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 | | -22.4 |
-56.6 |
-55.0 |
-68.4 |
-73.6 |
-74.7 |
0.0 |
0.0 |
|
| EBITDA | | -22.4 |
-56.6 |
-55.0 |
-68.4 |
-73.6 |
-74.7 |
0.0 |
0.0 |
|
| EBIT | | -22.4 |
-56.6 |
-55.0 |
-68.4 |
-73.6 |
-74.7 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -72.9 |
-115.9 |
-127.0 |
-129.2 |
-139.8 |
-189.0 |
0.0 |
0.0 |
|
| Net earnings | | -72.9 |
-71.7 |
-125.6 |
-75.3 |
-109.0 |
-147.4 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -72.9 |
-116 |
-127 |
-129 |
-140 |
-189 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 270 |
270 |
270 |
270 |
270 |
270 |
0.0 |
0.0 |
|
| Shareholders equity total | | 1,336 |
1,265 |
1,139 |
1,064 |
955 |
2,607 |
701 |
701 |
|
| Interest-bearing liabilities | | 890 |
1,085 |
1,338 |
1,494 |
1,600 |
76.2 |
434 |
434 |
|
| Balance sheet total (assets) | | 2,247 |
2,403 |
2,496 |
2,591 |
2,573 |
2,729 |
1,136 |
1,136 |
|
|
| Net Debt | | 890 |
1,060 |
1,314 |
1,487 |
1,579 |
-8.3 |
434 |
434 |
|
|
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 | | -22.4 |
-56.6 |
-55.0 |
-68.4 |
-73.6 |
-74.7 |
0.0 |
0.0 |
|
| Gross profit growth | | 85.6% |
-152.9% |
2.9% |
-24.4% |
-7.5% |
-1.6% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
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) | | 2,247 |
2,403 |
2,496 |
2,591 |
2,573 |
2,729 |
1,136 |
1,136 |
|
| Balance sheet change% | | 2.6% |
6.9% |
3.9% |
3.8% |
-0.7% |
6.1% |
-58.4% |
0.0% |
|
| Added value | | -22.4 |
-56.6 |
-55.0 |
-68.4 |
-73.6 |
-74.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 95 |
79 |
116 |
94 |
0 |
77 |
-1,477 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
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% |
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 % | | -1.0% |
-2.4% |
-2.2% |
-2.7% |
-2.8% |
-2.8% |
0.0% |
0.0% |
|
| ROI % | | -1.0% |
-2.5% |
-2.3% |
-2.7% |
-2.9% |
-2.8% |
0.0% |
0.0% |
|
| ROE % | | -5.3% |
-5.5% |
-10.4% |
-6.8% |
-10.8% |
-8.3% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 59.5% |
52.6% |
45.6% |
41.1% |
37.1% |
95.6% |
61.7% |
61.7% |
|
| 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, % | | -3,971.7% |
-1,870.8% |
-2,388.4% |
-2,173.4% |
-2,146.4% |
11.1% |
0.0% |
0.0% |
|
| Gearing % | | 66.6% |
85.8% |
117.5% |
140.4% |
167.6% |
2.9% |
61.9% |
61.9% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 6.1% |
6.0% |
5.9% |
4.3% |
4.3% |
13.6% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
1.2 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
1.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.8 |
25.7 |
24.4 |
7.2 |
21.8 |
84.5 |
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 | | -909.9 |
-1,060.7 |
-1,302.7 |
-1,456.4 |
-1,581.6 |
22.0 |
-217.2 |
-217.2 |
|
| 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 | | -22 |
-57 |
-55 |
-68 |
-74 |
-75 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -22 |
-57 |
-55 |
-68 |
-74 |
-75 |
0 |
0 |
|
| EBIT / employee | | -22 |
-57 |
-55 |
-68 |
-74 |
-75 |
0 |
0 |
|
| Net earnings / employee | | -73 |
-72 |
-126 |
-75 |
-109 |
-147 |
0 |
0 |
|
|