| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
7.2% |
7.2% |
|
| Bankruptcy risk | | 9.2% |
9.8% |
11.8% |
11.9% |
18.1% |
9.5% |
18.0% |
18.0% |
|
| Credit score (0-100) | | 28 |
26 |
20 |
19 |
7 |
25 |
8 |
8 |
|
| Credit rating | | BB |
BB |
BB |
BB |
B |
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 |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | -51.0 |
-22.0 |
8.1 |
179 |
-36.8 |
-2.5 |
0.0 |
0.0 |
|
| EBITDA | | -51.0 |
-22.0 |
8.1 |
179 |
-36.8 |
-2.5 |
0.0 |
0.0 |
|
| EBIT | | -163 |
-135 |
-104 |
67.0 |
-149 |
-2.5 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -163.5 |
-134.9 |
-104.4 |
66.6 |
-149.3 |
-2.5 |
0.0 |
0.0 |
|
| Net earnings | | -163.5 |
-134.9 |
-104.4 |
66.6 |
-149.3 |
-2.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -163 |
-135 |
-104 |
66.6 |
-149 |
-2.5 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 450 |
337 |
225 |
112 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | -113 |
-248 |
-353 |
-286 |
-436 |
-438 |
-488 |
-488 |
|
| Interest-bearing liabilities | | 559 |
576 |
578 |
426 |
426 |
428 |
488 |
488 |
|
| Balance sheet total (assets) | | 457 |
338 |
266 |
180 |
12.4 |
37.4 |
0.0 |
0.0 |
|
|
| Net Debt | | 556 |
576 |
578 |
418 |
426 |
428 |
488 |
488 |
|
|
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 | | -51.0 |
-22.0 |
8.1 |
179 |
-36.8 |
-2.5 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
56.8% |
0.0% |
2,118.5% |
0.0% |
93.2% |
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) | | 457 |
338 |
266 |
180 |
12 |
37 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
-26.0% |
-21.4% |
-32.1% |
-93.1% |
201.4% |
-100.0% |
0.0% |
|
| Added value | | -51.0 |
-22.0 |
8.1 |
179.5 |
-36.8 |
-2.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 337 |
-225 |
-225 |
-225 |
-225 |
0 |
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 |
-2.0 |
-3.0 |
1.0 |
-1.0 |
-2.0 |
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 (%) | | 320.6% |
610.3% |
-1,290.1% |
37.3% |
405.5% |
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 % | | -28.7% |
-23.3% |
-17.3% |
12.4% |
-32.6% |
-0.5% |
0.0% |
0.0% |
|
| ROI % | | -29.3% |
-23.7% |
-18.1% |
13.4% |
-35.0% |
-0.6% |
0.0% |
0.0% |
|
| ROE % | | -35.8% |
-33.9% |
-34.6% |
29.8% |
-154.9% |
-10.2% |
0.0% |
0.0% |
|
| Equity ratio % | | -19.9% |
-42.4% |
-57.1% |
-61.3% |
-97.2% |
-92.1% |
-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, % | | -1,091.4% |
-2,612.4% |
7,138.3% |
232.8% |
-1,157.0% |
-17,116.3% |
0.0% |
0.0% |
|
| Gearing % | | -492.3% |
-232.0% |
-163.7% |
-148.8% |
-97.8% |
-97.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.1% |
0.0% |
0.1% |
0.0% |
0.0% |
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 | | -563.4 |
-585.8 |
-577.7 |
-398.7 |
-435.5 |
-475.4 |
-244.0 |
-244.0 |
|
| 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 |
|