| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.2% |
7.2% |
|
| Bankruptcy risk | | 4.7% |
2.8% |
5.5% |
3.0% |
2.9% |
4.1% |
9.3% |
8.9% |
|
| Credit score (0-100) | | 47 |
61 |
41 |
56 |
58 |
48 |
27 |
28 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
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 | | 512 |
658 |
405 |
690 |
747 |
694 |
0.0 |
0.0 |
|
| EBITDA | | -102 |
171 |
-66.1 |
207 |
286 |
57.6 |
0.0 |
0.0 |
|
| EBIT | | -168 |
105 |
-132 |
141 |
220 |
-8.4 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -170.5 |
102.3 |
-135.7 |
135.6 |
212.0 |
-8.8 |
0.0 |
0.0 |
|
| Net earnings | | -134.0 |
79.1 |
-106.4 |
105.0 |
164.1 |
-7.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -171 |
102 |
-136 |
136 |
212 |
-8.8 |
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 | | 690 |
769 |
662 |
767 |
881 |
756 |
584 |
584 |
|
| Interest-bearing liabilities | | 5.3 |
3.5 |
3.5 |
3.5 |
3.5 |
3.5 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 934 |
1,047 |
893 |
1,025 |
1,176 |
949 |
584 |
584 |
|
|
| Net Debt | | -206 |
-432 |
-411 |
-532 |
-783 |
-720 |
-386 |
-386 |
|
|
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 | | 512 |
658 |
405 |
690 |
747 |
694 |
0.0 |
0.0 |
|
| Gross profit growth | | -23.1% |
28.4% |
-38.4% |
70.3% |
8.3% |
-7.1% |
-100.0% |
0.0% |
|
| Employees | | 1 |
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) | | 934 |
1,047 |
893 |
1,025 |
1,176 |
949 |
584 |
584 |
|
| Balance sheet change% | | -30.4% |
12.1% |
-14.6% |
14.8% |
14.8% |
-19.4% |
-38.5% |
0.0% |
|
| Added value | | -101.8 |
171.0 |
-66.1 |
207.0 |
285.7 |
57.6 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -132 |
-132 |
-132 |
-132 |
-132 |
-132 |
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 |
-1.0 |
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 (%) | | -32.8% |
16.0% |
-32.6% |
20.4% |
29.4% |
-1.2% |
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 % | | -14.8% |
10.6% |
-13.6% |
14.7% |
20.0% |
-0.5% |
0.0% |
0.0% |
|
| ROI % | | -18.1% |
12.6% |
-16.4% |
17.8% |
24.6% |
-0.6% |
0.0% |
0.0% |
|
| ROE % | | -16.6% |
10.8% |
-14.9% |
14.7% |
19.9% |
-0.9% |
0.0% |
0.0% |
|
| Equity ratio % | | 73.9% |
73.5% |
74.2% |
74.9% |
74.9% |
79.7% |
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, % | | 202.0% |
-252.7% |
622.1% |
-257.2% |
-274.1% |
-1,249.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.8% |
0.4% |
0.5% |
0.4% |
0.4% |
0.5% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 50.7% |
62.6% |
103.5% |
154.7% |
223.5% |
93.9% |
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 | | 241.5 |
380.2 |
309.9 |
503.9 |
669.5 |
595.4 |
0.0 |
0.0 |
|
| 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 | | -102 |
171 |
-66 |
207 |
286 |
58 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -102 |
171 |
-66 |
207 |
286 |
58 |
0 |
0 |
|
| EBIT / employee | | -168 |
105 |
-132 |
141 |
220 |
-8 |
0 |
0 |
|
| Net earnings / employee | | -134 |
79 |
-106 |
105 |
164 |
-8 |
0 |
0 |
|