|
1000.0
 | Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
 | Bankruptcy risk | | 2.7% |
4.2% |
1.4% |
8.5% |
8.0% |
5.4% |
11.7% |
11.7% |
|
 | Credit score (0-100) | | 62 |
50 |
78 |
27 |
30 |
41 |
20 |
20 |
|
 | Credit rating | | BBB |
BBB |
A |
BB |
BB |
BBB |
BB |
BB |
|
 | Credit limit (kDKK) | | 0.0 |
0.0 |
52.1 |
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 | | -21.6 |
-29.3 |
-16.9 |
-24.0 |
-13.0 |
-15.5 |
0.0 |
0.0 |
|
 | EBITDA | | -21.6 |
-29.3 |
-16.9 |
-24.0 |
-13.0 |
-15.5 |
0.0 |
0.0 |
|
 | EBIT | | -21.6 |
-29.3 |
-16.9 |
-24.0 |
-13.0 |
-15.5 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | -220.1 |
-562.0 |
1,381.2 |
-1,571.0 |
-709.0 |
-13.3 |
0.0 |
0.0 |
|
 | Net earnings | | -231.1 |
-567.5 |
1,374.4 |
-1,571.0 |
-709.0 |
-13.3 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | -220 |
-562 |
1,381 |
-1,571 |
-709 |
-13.3 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 6,886 |
5,513 |
6,887 |
3,476 |
2,768 |
2,754 |
1,954 |
1,954 |
|
 | Interest-bearing liabilities | | 11.3 |
11.0 |
0.0 |
469 |
500 |
531 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 6,917 |
5,538 |
6,927 |
3,954 |
3,272 |
3,296 |
1,954 |
1,954 |
|
|
 | Net Debt | | -163 |
-0.2 |
-134 |
458 |
497 |
529 |
-1,954 |
-1,954 |
|
|
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 | | -21.6 |
-29.3 |
-16.9 |
-24.0 |
-13.0 |
-15.5 |
0.0 |
0.0 |
|
 | Gross profit growth | | 29.7% |
-35.3% |
42.3% |
-42.0% |
45.8% |
-19.2% |
0.0% |
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) | | 6,917 |
5,538 |
6,927 |
3,954 |
3,272 |
3,296 |
1,954 |
1,954 |
|
 | Balance sheet change% | | -7.0% |
-19.9% |
25.1% |
-42.9% |
-17.2% |
0.7% |
-40.7% |
0.0% |
|
 | Added value | | -21.6 |
-29.3 |
-16.9 |
-24.0 |
-13.0 |
-15.5 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -2.0 |
-3.0 |
-4.0 |
-5.0 |
-5.0 |
-5.0 |
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 (%) | | 100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
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 % | | -3.0% |
-9.0% |
22.2% |
-28.8% |
-19.1% |
0.2% |
0.0% |
0.0% |
|
 | ROI % | | -3.1% |
-9.0% |
22.3% |
-28.9% |
-19.1% |
0.2% |
0.0% |
0.0% |
|
 | ROE % | | -3.2% |
-9.2% |
22.2% |
-30.3% |
-22.7% |
-0.5% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 99.6% |
99.5% |
99.4% |
87.9% |
84.6% |
83.6% |
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, % | | 754.7% |
0.8% |
793.0% |
-1,908.3% |
-3,823.1% |
-3,413.1% |
0.0% |
0.0% |
|
 | Gearing % | | 0.2% |
0.2% |
0.0% |
13.5% |
18.1% |
19.3% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 24.9% |
4.3% |
11.1% |
2.6% |
3.9% |
4.0% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 109.4 |
72.3 |
36.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current Ratio | | 109.4 |
72.3 |
36.3 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 174.5 |
11.3 |
134.0 |
11.0 |
3.0 |
1.8 |
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 | | 2,175.9 |
1,384.5 |
1,403.4 |
-467.0 |
-498.0 |
-533.8 |
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 |
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 |
|
|