| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
3.8% |
3.8% |
|
| Bankruptcy risk | | 8.8% |
9.0% |
20.2% |
6.7% |
6.1% |
6.8% |
19.7% |
19.1% |
|
| Credit score (0-100) | | 29 |
29 |
5 |
34 |
38 |
29 |
1 |
1 |
|
| Credit rating | | B |
B |
C |
BB |
BB |
BB |
C |
C |
|
| 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 | | 226 |
189 |
89 |
122 |
207 |
183 |
183 |
183 |
|
| Gross profit | | 1.4 |
7.3 |
-18.1 |
16.0 |
10.3 |
62.1 |
0.0 |
0.0 |
|
| EBITDA | | 1.4 |
7.3 |
-18.1 |
16.0 |
10.3 |
62.1 |
0.0 |
0.0 |
|
| EBIT | | 1.4 |
7.3 |
-18.1 |
16.0 |
10.3 |
62.1 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 1.4 |
7.2 |
-18.5 |
16.0 |
10.3 |
62.2 |
0.0 |
0.0 |
|
| Net earnings | | 1.4 |
7.2 |
-18.5 |
16.0 |
2.0 |
61.1 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 1.4 |
7.2 |
-18.5 |
16.0 |
10.3 |
62.2 |
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 | | 527 |
534 |
515 |
531 |
533 |
578 |
160 |
160 |
|
| Interest-bearing liabilities | | 0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 563 |
574 |
541 |
599 |
724 |
715 |
160 |
160 |
|
|
| Net Debt | | -310 |
-406 |
-368 |
-429 |
-434 |
-355 |
-160 |
-160 |
|
|
See the entire balance sheet |
|
| Net sales | | 226 |
189 |
89 |
122 |
207 |
183 |
183 |
183 |
|
| Net sales growth | | -13.4% |
-16.5% |
-52.7% |
37.3% |
69.2% |
-11.5% |
0.0% |
0.0% |
|
| Gross profit | | 1.4 |
7.3 |
-18.1 |
16.0 |
10.3 |
62.1 |
0.0 |
0.0 |
|
| Gross profit growth | | -97.5% |
417.2% |
0.0% |
0.0% |
-35.6% |
501.1% |
-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) | | 563 |
574 |
541 |
599 |
724 |
715 |
160 |
160 |
|
| Balance sheet change% | | -4.4% |
1.9% |
-5.7% |
10.7% |
20.8% |
-1.2% |
-77.6% |
0.0% |
|
| Added value | | 1.4 |
7.3 |
-18.1 |
16.0 |
10.3 |
62.1 |
0.0 |
0.0 |
|
| Added value % | | 0.6% |
3.8% |
-20.3% |
13.1% |
5.0% |
33.9% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | -2.0 |
-3.0 |
-4.0 |
1.0 |
2.0 |
-1.0 |
0.0 |
0.0 |
|
| EBIT trend | | 3.0 |
4.0 |
-1.0 |
1.0 |
2.0 |
3.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.6% |
3.8% |
-20.3% |
13.1% |
5.0% |
33.9% |
0.0% |
0.0% |
|
| EBIT % | | 0.6% |
3.8% |
-20.3% |
13.1% |
5.0% |
33.9% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.6% |
3.8% |
-20.7% |
13.1% |
1.0% |
33.3% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.6% |
3.8% |
-20.7% |
13.1% |
1.0% |
33.3% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.6% |
3.8% |
-20.7% |
13.1% |
5.0% |
33.9% |
0.0% |
0.0% |
|
| ROA % | | 0.2% |
1.3% |
-3.3% |
2.8% |
1.6% |
8.6% |
0.0% |
0.0% |
|
| ROI % | | 0.3% |
1.4% |
-3.5% |
3.1% |
1.9% |
11.2% |
0.0% |
0.0% |
|
| ROE % | | 0.3% |
1.4% |
-3.5% |
3.1% |
0.4% |
11.0% |
0.0% |
0.0% |
|
| Equity ratio % | | 93.6% |
93.0% |
95.2% |
88.7% |
73.7% |
80.8% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 16.0% |
21.2% |
29.1% |
55.3% |
91.8% |
74.7% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | -121.4% |
-194.0% |
-383.1% |
-295.3% |
-117.8% |
-118.7% |
-87.2% |
-87.2% |
|
| Net int. bear. debt to EBITDA, % | | -22,134.2% |
-5,595.9% |
2,028.0% |
-2,674.8% |
-4,201.2% |
-570.8% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 62.4% |
113.5% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 106.8 |
47.2 |
39.2 |
38.0 |
28.9 |
31.8 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 49.1 |
64.8 |
78.5 |
71.5 |
25.5 |
29.4 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 249.2% |
304.1% |
606.8% |
489.2% |
349.2% |
389.9% |
87.2% |
87.2% |
|
| Net working capital | | 526.5 |
533.7 |
515.2 |
531.2 |
533.3 |
578.0 |
0.0 |
0.0 |
|
| Net working capital % | | 233.1% |
283.0% |
577.7% |
433.9% |
257.4% |
315.2% |
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 |
|