|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.6% |
1.6% |
|
| Bankruptcy risk | | 0.0% |
1.2% |
0.9% |
0.8% |
2.6% |
3.0% |
10.0% |
10.0% |
|
| Credit score (0-100) | | 0 |
82 |
89 |
90 |
61 |
51 |
6 |
6 |
|
| Credit rating | | N/A |
BBB |
A |
A |
BBB |
BB |
B |
B |
|
| Credit limit (kDKK) | | 0.0 |
1,694.1 |
7,252.7 |
7,841.7 |
0.1 |
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
-43.8 |
-47.3 |
-70.1 |
-109 |
-66.4 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
-43.8 |
-47.3 |
-70.1 |
-109 |
-66.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
-3,149.9 |
3,847.7 |
-252.3 |
-15,989.0 |
-16,910.1 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
-2,759.5 |
4,428.1 |
130.9 |
-15,613.6 |
-15,717.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
-3,150 |
3,848 |
-252 |
-15,989 |
-16,910 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
88,426 |
92,854 |
92,985 |
71,565 |
56,699 |
46,699 |
46,699 |
|
| Interest-bearing liabilities | | 0.0 |
91,431 |
89,900 |
60,256 |
64,900 |
64,463 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
179,901 |
182,794 |
153,296 |
136,576 |
121,228 |
46,699 |
46,699 |
|
|
| Net Debt | | 0.0 |
91,431 |
86,590 |
57,927 |
64,793 |
64,463 |
-46,699 |
-46,699 |
|
|
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 | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 0 |
179,901 |
182,794 |
153,296 |
136,576 |
121,228 |
46,699 |
46,699 |
|
| Balance sheet change% | | 0.0% |
0.0% |
1.6% |
-16.1% |
-10.9% |
-11.2% |
-61.5% |
0.0% |
|
| Added value | | 0.0 |
-43.8 |
-47.3 |
-70.1 |
-108.5 |
-66.4 |
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 | | 0.0 |
-1.0 |
-2.0 |
-3.0 |
-4.0 |
-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 (%) | | 0.0% |
0.0% |
0.0% |
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 % | | 0.0% |
-0.8% |
3.6% |
0.8% |
-9.9% |
-9.0% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
-0.8% |
3.6% |
0.8% |
-9.9% |
-9.0% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
-3.1% |
4.9% |
0.1% |
-19.0% |
-24.5% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 0.0% |
49.2% |
50.8% |
60.7% |
52.4% |
46.8% |
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% |
-208,985.5% |
-183,259.1% |
-82,678.6% |
-59,700.3% |
-97,027.4% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
103.4% |
96.8% |
64.8% |
90.7% |
113.7% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
3.8% |
2.9% |
2.2% |
2.6% |
8.3% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 0.0 |
0.2 |
0.3 |
66.1 |
0.1 |
1.7 |
0.0 |
0.0 |
|
| Current Ratio | | 0.0 |
0.2 |
0.3 |
66.1 |
0.1 |
1.7 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 0.0 |
0.0 |
3,310.1 |
2,328.9 |
107.0 |
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 | | 0.0 |
-1,184.4 |
-8,259.0 |
3,253.3 |
-5,253.9 |
5,779.9 |
0.0 |
0.0 |
|
| 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 | | 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 |
|
|