|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.5% |
|
| Bankruptcy risk | | 0.8% |
2.8% |
4.1% |
10.9% |
11.3% |
9.5% |
14.1% |
14.0% |
|
| Credit score (0-100) | | 93 |
62 |
50 |
22 |
21 |
20 |
16 |
16 |
|
| Credit rating | | AA |
BBB |
BBB |
BB |
BB |
BB |
BB |
BB |
|
| Credit limit (kDKK) | | 2,650.6 |
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 | | 21,581 |
8,730 |
5,688 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | 11,526 |
593 |
-2,942 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT | | 11,046 |
77.6 |
-3,474 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 11,261.2 |
-228.2 |
-3,076.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Net earnings | | 8,742.6 |
-156.4 |
-2,424.4 |
-34,052.2 |
-13,830.4 |
-1,421.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 11,261 |
-228 |
-3,076 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 18,759 |
18,751 |
18,392 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 20,617 |
11,920 |
9,522 |
-24,530 |
-38,360 |
-39,782 |
-42,449 |
-42,449 |
|
| Interest-bearing liabilities | | 12,035 |
20,925 |
26,513 |
0.0 |
0.0 |
0.0 |
42,449 |
42,449 |
|
| Balance sheet total (assets) | | 65,397 |
56,640 |
59,812 |
44,502 |
24,238 |
21,748 |
0.0 |
0.0 |
|
|
| Net Debt | | 10,770 |
20,925 |
26,292 |
0.0 |
0.0 |
0.0 |
42,449 |
42,449 |
|
|
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 | | 21,581 |
8,730 |
5,688 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | -9.7% |
-59.5% |
-34.8% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 23 |
18 |
22 |
24 |
9 |
1 |
0 |
0 |
|
| Employee growth % | | 4.5% |
-21.7% |
22.2% |
9.1% |
-62.5% |
-88.9% |
-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) | | 65,397 |
56,640 |
59,812 |
44,502 |
24,238 |
21,748 |
0 |
0 |
|
| Balance sheet change% | | -4.3% |
-13.4% |
5.6% |
-25.6% |
-45.5% |
-10.3% |
-100.0% |
0.0% |
|
| Added value | | 11,525.7 |
593.0 |
-2,942.5 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -464 |
-523 |
-890 |
-18,392 |
2,995 |
-2,860 |
0 |
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 |
-1.0 |
0.0 |
0.0 |
0.0 |
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 (%) | | 51.2% |
0.9% |
-61.1% |
0.0% |
0.0% |
0.0% |
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 % | | 17.6% |
0.4% |
-4.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROI % | | 30.6% |
0.8% |
-7.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROE % | | 40.2% |
-1.0% |
-22.6% |
-55.3% |
-13.8% |
-1.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 31.5% |
21.0% |
15.9% |
-17.8% |
-30.6% |
-32.3% |
-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, % | | 93.4% |
3,528.4% |
-893.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gearing % | | 58.4% |
175.5% |
278.4% |
0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.3% |
3.0% |
1.8% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.7 |
0.5 |
0.4 |
0.3 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Current Ratio | | 1.3 |
1.0 |
0.9 |
0.3 |
0.2 |
0.2 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 1,265.1 |
0.5 |
220.9 |
0.0 |
0.0 |
0.0 |
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 | | 10,021.9 |
-21.4 |
-3,347.0 |
-93,562.1 |
-100,958.5 |
-101,311.6 |
-21,224.3 |
-21,224.3 |
|
| 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 | | 501 |
33 |
-134 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 501 |
33 |
-134 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | 480 |
4 |
-158 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | 380 |
-9 |
-110 |
-1,419 |
-1,537 |
-1,422 |
0 |
0 |
|
|