 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 15.6% |
12.3% |
16.3% |
37.8% |
23.3% |
15.7% |
20.5% |
20.5% |
|
 | Credit score (0-100) | | 13 |
20 |
11 |
0 |
3 |
11 |
5 |
5 |
|
 | Credit rating | | BB |
BB |
BB |
C |
B |
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 | | -2.3 |
2.1 |
-15.7 |
710 |
-34.6 |
-3.5 |
0.0 |
0.0 |
|
 | EBITDA | | -2.3 |
2.1 |
-15.7 |
710 |
-34.6 |
-3.5 |
0.0 |
0.0 |
|
 | EBIT | | -2.3 |
2.1 |
-15.7 |
710 |
-34.6 |
-3.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -2.4 |
2.0 |
-15.8 |
710.1 |
-34.7 |
-3.5 |
0.0 |
0.0 |
|
 | Net earnings | | -2.4 |
2.0 |
-15.8 |
710.1 |
-34.7 |
-3.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -2.4 |
2.0 |
-15.8 |
710 |
-34.7 |
-3.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -1,040 |
-1,038 |
-1,054 |
-343 |
-378 |
-382 |
-563 |
-563 |
|
 | Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.2 |
0.0 |
0.0 |
563 |
563 |
|
 | Balance sheet total (assets) | | 66.1 |
76.9 |
70.3 |
1.7 |
1.7 |
1.7 |
0.0 |
0.0 |
|
|
 | Net Debt | | -2.9 |
-14.6 |
-7.9 |
0.2 |
0.0 |
0.0 |
563 |
563 |
|
|
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 | | -2.3 |
2.1 |
-15.7 |
710 |
-34.6 |
-3.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 97.0% |
0.0% |
0.0% |
0.0% |
0.0% |
89.8% |
0.0% |
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) | | 66 |
77 |
70 |
2 |
2 |
2 |
0 |
0 |
|
 | Balance sheet change% | | 1.4% |
16.5% |
-8.7% |
-97.6% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
 | Added value | | -2.3 |
2.1 |
-15.7 |
710.2 |
-34.6 |
-3.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
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 |
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 (%) | | 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 % | | -0.2% |
0.2% |
-1.4% |
96.7% |
-9.6% |
-0.9% |
0.0% |
0.0% |
|
 | ROI % | | 0.0% |
0.0% |
0.0% |
835,535.3% |
-40,743.5% |
0.0% |
0.0% |
0.0% |
|
 | ROE % | | -3.6% |
2.9% |
-21.4% |
1,973.7% |
-2,041.5% |
-207.8% |
0.0% |
0.0% |
|
 | Equity ratio % | | -94.0% |
-93.1% |
-93.7% |
-99.5% |
-99.6% |
-99.6% |
-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, % | | 124.5% |
-695.2% |
50.3% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gearing % | | 0.0% |
0.0% |
0.0% |
-0.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 0.0% |
0.0% |
0.0% |
68.2% |
61.2% |
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 | | -1,039.9 |
-1,037.9 |
-1,053.6 |
-343.5 |
-378.1 |
-381.7 |
-281.3 |
-281.3 |
|
 | 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 |
|