|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 3.2% |
3.0% |
7.6% |
3.3% |
2.2% |
3.0% |
11.5% |
11.4% |
|
| Credit score (0-100) | | 57 |
58 |
32 |
53 |
65 |
52 |
4 |
4 |
|
| Credit rating | | BB |
BB |
B |
BB |
BBB |
BB |
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 |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 402 |
1,226 |
-81.3 |
672 |
834 |
490 |
0.0 |
0.0 |
|
| EBITDA | | 95.2 |
629 |
-375 |
476 |
639 |
294 |
0.0 |
0.0 |
|
| EBIT | | -67.3 |
465 |
-526 |
285 |
448 |
103 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -71.1 |
424.4 |
-534.2 |
243.2 |
412.3 |
60.9 |
0.0 |
0.0 |
|
| Net earnings | | -56.3 |
329.2 |
-417.1 |
189.4 |
321.1 |
47.3 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -71.1 |
424 |
-534 |
243 |
412 |
60.9 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 2,213 |
2,089 |
2,094 |
2,627 |
2,437 |
2,246 |
0.0 |
0.0 |
|
| Shareholders equity total | | 2,143 |
894 |
422 |
611 |
932 |
979 |
899 |
899 |
|
| Interest-bearing liabilities | | 73.1 |
0.0 |
1,457 |
1,346 |
946 |
762 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 2,645 |
3,019 |
2,296 |
2,641 |
2,453 |
2,308 |
899 |
899 |
|
|
| Net Debt | | -357 |
-675 |
1,257 |
1,346 |
946 |
762 |
-899 |
-899 |
|
|
See the entire balance sheet |
1000.0
|
| 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 | | 402 |
1,226 |
-81.3 |
672 |
834 |
490 |
0.0 |
0.0 |
|
| Gross profit growth | | -60.2% |
204.5% |
0.0% |
0.0% |
24.2% |
-41.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | -100.0% |
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) | | 2,645 |
3,019 |
2,296 |
2,641 |
2,453 |
2,308 |
899 |
899 |
|
| Balance sheet change% | | -12.4% |
14.2% |
-23.9% |
15.0% |
-7.1% |
-5.9% |
-61.0% |
0.0% |
|
| Added value | | 95.2 |
629.4 |
-374.8 |
475.8 |
638.7 |
293.7 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -325 |
-289 |
-145 |
343 |
-381 |
-381 |
-2,246 |
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 |
3.0 |
0.0 |
0.0 |
|
1000.0
| 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 (%) | | -16.7% |
37.9% |
646.6% |
42.5% |
53.7% |
21.1% |
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 % | | -2.4% |
16.4% |
-19.8% |
11.6% |
17.6% |
4.4% |
0.0% |
0.0% |
|
| ROI % | | -2.6% |
24.4% |
-31.3% |
13.1% |
20.0% |
4.7% |
0.0% |
0.0% |
|
| ROE % | | -2.6% |
21.7% |
-63.4% |
36.7% |
41.6% |
4.9% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 81.0% |
29.6% |
18.4% |
23.1% |
38.0% |
42.4% |
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, % | | -374.6% |
-107.2% |
-335.4% |
282.8% |
148.1% |
259.3% |
0.0% |
0.0% |
|
| Gearing % | | 3.4% |
0.0% |
345.6% |
220.2% |
101.5% |
77.8% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 3.7% |
110.9% |
1.2% |
3.0% |
3.2% |
5.1% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 5.5 |
0.5 |
0.3 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Current Ratio | | 5.5 |
0.5 |
0.3 |
0.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 429.7 |
674.8 |
200.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
1000.0
| 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 | | 352.4 |
-844.6 |
-425.1 |
-841.1 |
-589.1 |
-544.3 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
0 |
0 |
0 |
294 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
294 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
103 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
47 |
0 |
0 |
|
|