 | Bankruptcy risk for industry | | 3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
3.8% |
|
 | Bankruptcy risk | | 8.6% |
8.6% |
12.2% |
6.3% |
16.6% |
20.6% |
18.0% |
18.0% |
|
 | Credit score (0-100) | | 30 |
30 |
19 |
36 |
10 |
4 |
8 |
8 |
|
 | Credit rating | | BB |
BB |
BB |
BBB |
BB |
B |
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 |
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 150 |
107 |
-45.7 |
-17.4 |
502 |
-42.8 |
0.0 |
0.0 |
|
 | EBITDA | | 150 |
107 |
-45.7 |
-17.4 |
502 |
-42.8 |
0.0 |
0.0 |
|
 | EBIT | | 150 |
107 |
-45.7 |
-17.4 |
502 |
-42.8 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 96.3 |
75.8 |
-57.9 |
-38.3 |
468.2 |
-57.2 |
0.0 |
0.0 |
|
 | Net earnings | | 96.3 |
75.8 |
-57.9 |
-38.3 |
460.0 |
-57.2 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 96.3 |
75.8 |
-57.9 |
-38.3 |
468 |
-57.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
 | Tangible assets total | | 0.0 |
0.0 |
0.0 |
461 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Shareholders equity total | | -309 |
-234 |
-292 |
-330 |
130 |
73.0 |
-52.0 |
-52.0 |
|
 | Interest-bearing liabilities | | 1,768 |
0.0 |
0.0 |
12.2 |
15.1 |
0.0 |
52.0 |
52.0 |
|
 | Balance sheet total (assets) | | 1,506 |
110 |
55.6 |
545 |
2,546 |
97.0 |
0.0 |
0.0 |
|
|
 | Net Debt | | 1,739 |
-72.0 |
-8.0 |
2.5 |
7.3 |
-97.0 |
52.0 |
52.0 |
|
|
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 | | 150 |
107 |
-45.7 |
-17.4 |
502 |
-42.8 |
0.0 |
0.0 |
|
 | Gross profit growth | | -75.2% |
-28.9% |
0.0% |
61.9% |
0.0% |
0.0% |
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) | | 1,506 |
110 |
56 |
545 |
2,546 |
97 |
0 |
0 |
|
 | Balance sheet change% | | -28.0% |
-92.7% |
-49.4% |
880.8% |
367.0% |
-96.2% |
-100.0% |
0.0% |
|
 | Added value | | 150.3 |
106.8 |
-45.7 |
-17.4 |
501.7 |
-42.8 |
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 |
461 |
-461 |
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 |
-1.0 |
-2.0 |
1.0 |
-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 (%) | | 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 % | | 7.0% |
9.9% |
-13.2% |
-2.8% |
29.3% |
-3.2% |
0.0% |
0.0% |
|
 | ROI % | | 8.9% |
12.1% |
0.0% |
-284.8% |
637.3% |
-39.3% |
0.0% |
0.0% |
|
 | ROE % | | 5.4% |
9.4% |
-70.0% |
-12.8% |
136.3% |
-56.3% |
0.0% |
0.0% |
|
 | Equity ratio % | | -17.0% |
-68.0% |
-84.0% |
-37.7% |
5.1% |
75.2% |
-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, % | | 1,157.4% |
-67.4% |
17.5% |
-14.5% |
1.5% |
226.4% |
0.0% |
0.0% |
|
 | Gearing % | | -571.3% |
0.0% |
0.0% |
-3.7% |
11.6% |
0.0% |
-100.0% |
-100.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 3.2% |
3.5% |
0.0% |
343.4% |
245.2% |
190.3% |
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 | | -309.5 |
-233.7 |
-291.5 |
-790.6 |
138.3 |
73.0 |
-26.0 |
-26.0 |
|
 | 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 |
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 |
|