| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.5% |
3.5% |
|
| Bankruptcy risk | | 18.7% |
24.2% |
23.8% |
7.0% |
9.5% |
21.1% |
16.1% |
16.1% |
|
| Credit score (0-100) | | 8 |
4 |
3 |
33 |
25 |
4 |
11 |
11 |
|
| Credit rating | | B |
B |
B |
BBB |
BB |
B |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 150 |
285 |
-0.2 |
1,127 |
311 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | -46.2 |
13.5 |
-0.2 |
309 |
11.3 |
0.0 |
0.0 |
0.0 |
|
| EBIT | | -62.2 |
-2.5 |
-8.2 |
309 |
11.3 |
0.0 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -62.2 |
-2.5 |
-8.2 |
307.4 |
10.3 |
0.0 |
0.0 |
0.0 |
|
| Net earnings | | -62.2 |
-2.5 |
-8.2 |
265.1 |
7.8 |
0.0 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -62.2 |
-2.5 |
-8.2 |
307 |
10.3 |
0.0 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 24.0 |
8.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -21.2 |
-23.7 |
-31.9 |
233 |
241 |
241 |
161 |
161 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 115 |
8.0 |
0.0 |
411 |
340 |
241 |
161 |
161 |
|
|
| Net Debt | | 0.0 |
0.0 |
0.0 |
-145 |
0.1 |
0.0 |
-161 |
-161 |
|
|
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 | | 150 |
285 |
-0.2 |
1,127 |
311 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
89.4% |
0.0% |
0.0% |
-72.4% |
-100.0% |
0.0% |
0.0% |
|
| Employees | | 1 |
1 |
0 |
1 |
1 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
-100.0% |
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) | | 115 |
8 |
0 |
411 |
340 |
241 |
161 |
161 |
|
| Balance sheet change% | | -3.5% |
-93.0% |
-100.0% |
0.0% |
-17.3% |
-29.0% |
-33.2% |
0.0% |
|
| Added value | | -46.2 |
13.5 |
-0.2 |
308.7 |
11.3 |
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 | | -32 |
-32 |
-16 |
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 | | -2.0 |
-3.0 |
-4.0 |
1.0 |
2.0 |
0.0 |
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 (%) | | -41.3% |
-0.9% |
4,100.0% |
27.4% |
3.6% |
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 % | | -48.8% |
-3.0% |
-25.8% |
69.8% |
3.0% |
0.0% |
0.0% |
0.0% |
|
| ROI % | | -303.4% |
0.0% |
0.0% |
132.4% |
4.8% |
0.0% |
0.0% |
0.0% |
|
| ROE % | | -79.9% |
-4.1% |
-205.0% |
113.7% |
3.3% |
0.0% |
0.0% |
0.0% |
|
| Equity ratio % | | -15.6% |
-74.8% |
-100.0% |
56.8% |
71.0% |
100.0% |
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% |
0.0% |
0.0% |
-47.0% |
1.0% |
0.0% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
1,803.4% |
0.0% |
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 | | -45.2 |
-31.7 |
-31.9 |
233.2 |
241.0 |
241.0 |
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 | | -46 |
13 |
0 |
309 |
11 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -46 |
13 |
0 |
309 |
11 |
0 |
0 |
0 |
|
| EBIT / employee | | -62 |
-3 |
0 |
309 |
11 |
0 |
0 |
0 |
|
| Net earnings / employee | | -62 |
-3 |
0 |
265 |
8 |
0 |
0 |
0 |
|