| Bankruptcy risk for industry | | 1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
1.3% |
|
| Bankruptcy risk | | 14.8% |
11.6% |
15.0% |
18.1% |
15.3% |
12.5% |
16.0% |
16.0% |
|
| Credit score (0-100) | | 15 |
22 |
13 |
7 |
12 |
18 |
12 |
12 |
|
| Credit rating | | BB |
BB |
BB |
B |
BB |
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 | | -45.5 |
28.9 |
50.5 |
-52.7 |
75.1 |
105 |
0.0 |
0.0 |
|
| EBITDA | | -45.5 |
16.9 |
38.4 |
-64.7 |
-140 |
105 |
0.0 |
0.0 |
|
| EBIT | | -55.5 |
6.9 |
28.4 |
-74.7 |
-150 |
105 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -55.5 |
7.1 |
25.7 |
-78.5 |
-161.1 |
104.3 |
0.0 |
0.0 |
|
| Net earnings | | -43.9 |
5.5 |
19.1 |
-64.2 |
-129.7 |
81.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -55.5 |
7.1 |
25.7 |
-78.5 |
-161 |
104 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 40.0 |
30.0 |
20.0 |
10.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 6.1 |
11.6 |
30.7 |
-33.5 |
-163 |
-82.1 |
-132 |
-132 |
|
| Interest-bearing liabilities | | 21.8 |
0.0 |
0.0 |
3.2 |
2.1 |
215 |
132 |
132 |
|
| Balance sheet total (assets) | | 71.8 |
86.6 |
65.5 |
123 |
85.0 |
191 |
0.0 |
0.0 |
|
|
| Net Debt | | 12.9 |
-17.6 |
-6.3 |
-88.2 |
-29.9 |
145 |
132 |
132 |
|
|
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 | | -45.5 |
28.9 |
50.5 |
-52.7 |
75.1 |
105 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
74.5% |
0.0% |
0.0% |
40.5% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
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) | | 72 |
87 |
66 |
123 |
85 |
191 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
20.5% |
-24.3% |
87.8% |
-30.9% |
124.4% |
-100.0% |
0.0% |
|
| Added value | | -45.5 |
16.9 |
38.4 |
-64.7 |
-139.9 |
105.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 30 |
-20 |
-20 |
-20 |
-20 |
0 |
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 |
1.0 |
2.0 |
-1.0 |
-2.0 |
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 (%) | | 122.0% |
23.9% |
56.2% |
141.7% |
-199.7% |
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 % | | -77.3% |
8.7% |
37.3% |
-67.3% |
-74.1% |
40.5% |
0.0% |
0.0% |
|
| ROI % | | -199.2% |
35.0% |
134.0% |
-440.9% |
-5,643.6% |
97.2% |
0.0% |
0.0% |
|
| ROE % | | -717.9% |
62.2% |
90.1% |
-83.5% |
-124.7% |
58.8% |
0.0% |
0.0% |
|
| Equity ratio % | | 8.5% |
13.4% |
46.8% |
-21.4% |
-65.8% |
-30.1% |
-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, % | | -28.4% |
-104.0% |
-16.4% |
136.2% |
21.4% |
137.1% |
0.0% |
0.0% |
|
| Gearing % | | 356.0% |
0.0% |
0.0% |
-9.6% |
-1.3% |
-262.0% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
-1.8% |
0.0% |
236.4% |
421.4% |
1.1% |
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 | | -33.9 |
-18.4 |
10.7 |
-43.5 |
-163.2 |
-82.1 |
-66.0 |
-66.0 |
|
| 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 | | 0 |
17 |
38 |
-65 |
-140 |
105 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
17 |
38 |
-65 |
-140 |
105 |
0 |
0 |
|
| EBIT / employee | | 0 |
7 |
28 |
-75 |
-150 |
105 |
0 |
0 |
|
| Net earnings / employee | | 0 |
6 |
19 |
-64 |
-130 |
81 |
0 |
0 |
|