 | Bankruptcy risk for industry | | 1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
1.0% |
|
 | Bankruptcy risk | | 16.2% |
9.6% |
12.2% |
8.8% |
17.9% |
15.9% |
16.2% |
16.0% |
|
 | Credit score (0-100) | | 12 |
25 |
18 |
27 |
7 |
12 |
11 |
12 |
|
 | Credit rating | | BB |
BB |
BB |
BB |
B |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 49.0 |
153 |
151 |
172 |
150 |
20.4 |
0.0 |
0.0 |
|
 | EBITDA | | 49.0 |
145 |
151 |
172 |
150 |
20.4 |
0.0 |
0.0 |
|
 | EBIT | | -169 |
-167 |
-163 |
-108 |
-130 |
-101 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -191.0 |
-180.0 |
-172.0 |
-17.0 |
-232.0 |
-145.5 |
0.0 |
0.0 |
|
 | Net earnings | | -147.0 |
-141.0 |
-134.0 |
9.0 |
-200.0 |
-145.5 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -191 |
-180 |
-172 |
-17.0 |
-232 |
-146 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 19.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -116 |
-20.0 |
-154 |
-145 |
-345 |
-490 |
-572 |
-572 |
|
 | Interest-bearing liabilities | | 876 |
655 |
660 |
675 |
536 |
499 |
572 |
572 |
|
 | Balance sheet total (assets) | | 1,515 |
1,163 |
876 |
643 |
199 |
17.3 |
0.0 |
0.0 |
|
|
 | Net Debt | | 870 |
558 |
489 |
643 |
536 |
493 |
572 |
572 |
|
|
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 | | 49.0 |
153 |
151 |
172 |
150 |
20.4 |
0.0 |
0.0 |
|
 | Gross profit growth | | 0.0% |
212.2% |
-1.3% |
13.9% |
-12.8% |
-86.4% |
-100.0% |
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) | | 1,515 |
1,163 |
876 |
643 |
199 |
17 |
0 |
0 |
|
 | Balance sheet change% | | 24.7% |
-23.2% |
-24.7% |
-26.6% |
-69.1% |
-91.3% |
-100.0% |
0.0% |
|
 | Added value | | 49.0 |
145.0 |
151.0 |
172.0 |
150.0 |
20.4 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 211 |
-634 |
-688 |
-547 |
-560 |
-242 |
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 |
-5.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | -344.9% |
-109.2% |
-107.9% |
-62.8% |
-86.7% |
-495.2% |
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 % | | -11.9% |
-11.9% |
-14.7% |
-0.9% |
-32.3% |
-24.3% |
0.0% |
0.0% |
|
 | ROI % | | -26.3% |
-20.7% |
-24.4% |
-1.2% |
-34.7% |
-24.7% |
0.0% |
0.0% |
|
 | ROE % | | -19.0% |
-10.5% |
-13.1% |
1.2% |
-47.5% |
-134.6% |
0.0% |
0.0% |
|
 | Equity ratio % | | -7.1% |
-1.7% |
-15.0% |
-18.4% |
-63.4% |
-96.6% |
-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, % | | 1,775.5% |
384.8% |
323.8% |
373.8% |
357.3% |
2,418.3% |
0.0% |
0.0% |
|
 | Gearing % | | -755.2% |
-3,275.0% |
-428.6% |
-465.5% |
-155.4% |
-101.8% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 4.2% |
1.7% |
1.4% |
1.3% |
2.8% |
3.4% |
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 | | -737.0 |
-564.0 |
-554.0 |
-590.0 |
-521.0 |
-490.3 |
-285.8 |
-285.8 |
|
 | 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 |
|