| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.5% |
|
| Bankruptcy risk | | 12.9% |
13.4% |
10.7% |
13.7% |
13.7% |
18.1% |
20.4% |
18.1% |
|
| Credit score (0-100) | | 20 |
18 |
24 |
16 |
15 |
7 |
4 |
8 |
|
| Credit rating | | BB |
BB |
BB |
BB |
BB |
B |
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 | | 85.3 |
155 |
82.3 |
72.4 |
207 |
-44.5 |
0.0 |
0.0 |
|
| EBITDA | | -116 |
1.7 |
57.7 |
50.5 |
199 |
-99.0 |
0.0 |
0.0 |
|
| EBIT | | -136 |
-40.5 |
15.4 |
50.5 |
167 |
-131 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -147.8 |
-55.7 |
0.6 |
-5.9 |
157.0 |
-131.2 |
0.0 |
0.0 |
|
| Net earnings | | -116.3 |
-43.8 |
-2.1 |
-4.0 |
118.0 |
-97.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -148 |
-55.7 |
0.6 |
36.4 |
158 |
-131 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 174 |
149 |
106 |
64.1 |
32.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -66.3 |
-110 |
-112 |
-116 |
2.0 |
-95.1 |
-145 |
-145 |
|
| Interest-bearing liabilities | | 206 |
247 |
248 |
156 |
0.0 |
0.0 |
145 |
145 |
|
| Balance sheet total (assets) | | 230 |
219 |
177 |
134 |
100 |
60.2 |
0.0 |
0.0 |
|
|
| Net Debt | | 206 |
246 |
244 |
152 |
-42.0 |
-7.5 |
145 |
145 |
|
|
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 | | 85.3 |
155 |
82.3 |
72.4 |
207 |
-44.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
82.3% |
-47.1% |
-12.0% |
185.9% |
0.0% |
0.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
-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) | | 230 |
219 |
177 |
134 |
100 |
60 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
-4.8% |
-19.1% |
-24.4% |
-25.3% |
-39.8% |
-100.0% |
0.0% |
|
| Added value | | -115.9 |
1.7 |
57.7 |
50.5 |
167.0 |
-99.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 154 |
-68 |
-84 |
-42 |
-64 |
-64 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
-2.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
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 (%) | | -159.8% |
-26.0% |
18.8% |
69.8% |
80.7% |
294.5% |
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 % | | -46.0% |
-13.0% |
5.0% |
18.7% |
95.4% |
-102.7% |
0.0% |
0.0% |
|
| ROI % | | -66.1% |
-17.9% |
6.2% |
25.0% |
211.8% |
-13,107.2% |
0.0% |
0.0% |
|
| ROE % | | -50.6% |
-19.5% |
-1.1% |
-2.6% |
173.8% |
-312.3% |
0.0% |
0.0% |
|
| Equity ratio % | | -22.4% |
-33.5% |
-38.8% |
-46.5% |
2.0% |
-61.2% |
-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, % | | -177.8% |
14,217.3% |
423.9% |
300.2% |
-21.1% |
7.6% |
0.0% |
0.0% |
|
| Gearing % | | -310.8% |
-224.5% |
-220.9% |
-134.0% |
0.0% |
0.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 11.3% |
6.7% |
6.0% |
7.0% |
11.6% |
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 | | -120.9 |
-166.9 |
-155.8 |
-195.4 |
-45.0 |
-110.1 |
-72.6 |
-72.6 |
|
| 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 |
51 |
0 |
-99 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
51 |
0 |
-99 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
51 |
0 |
-131 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
-4 |
0 |
-97 |
0 |
0 |
|