| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
5.9% |
5.9% |
|
| Bankruptcy risk | | 5.9% |
3.6% |
4.1% |
5.6% |
4.5% |
12.8% |
15.2% |
15.0% |
|
| Credit score (0-100) | | 42 |
54 |
50 |
42 |
46 |
17 |
12 |
13 |
|
| Credit rating | | BB |
BB |
BB |
BB |
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 | | 799 |
583 |
767 |
439 |
466 |
22.1 |
0.0 |
0.0 |
|
| EBITDA | | 58.8 |
209 |
-23.4 |
49.3 |
141 |
-281 |
0.0 |
0.0 |
|
| EBIT | | -61.7 |
139 |
-43.9 |
37.0 |
140 |
-281 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -81.1 |
107.9 |
-59.2 |
33.1 |
147.5 |
-269.2 |
0.0 |
0.0 |
|
| Net earnings | | -81.1 |
77.2 |
-50.9 |
32.0 |
138.0 |
-208.7 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -81.1 |
108 |
-59.2 |
33.1 |
148 |
-269 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 54.4 |
33.9 |
13.5 |
1.1 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 141 |
338 |
287 |
319 |
457 |
248 |
-1.5 |
-1.5 |
|
| Interest-bearing liabilities | | 686 |
153 |
410 |
142 |
55.3 |
161 |
1.5 |
1.5 |
|
| Balance sheet total (assets) | | 1,158 |
884 |
1,009 |
664 |
777 |
517 |
0.0 |
0.0 |
|
|
| Net Debt | | 449 |
-71.2 |
219 |
98.0 |
-77.5 |
146 |
1.5 |
1.5 |
|
|
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 | | 799 |
583 |
767 |
439 |
466 |
22.1 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
-27.0% |
31.5% |
-42.8% |
6.2% |
-95.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
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) | | 1,158 |
884 |
1,009 |
664 |
777 |
517 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
-23.6% |
14.1% |
-34.1% |
16.9% |
-33.4% |
-100.0% |
0.0% |
|
| Added value | | 58.8 |
209.3 |
-23.4 |
49.3 |
152.4 |
-281.0 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -16 |
-141 |
-41 |
-25 |
-2 |
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 |
1.0 |
-1.0 |
1.0 |
2.0 |
-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 (%) | | -7.7% |
23.8% |
-5.7% |
8.4% |
30.1% |
-1,273.2% |
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 % | | -4.8% |
14.0% |
-4.6% |
5.7% |
21.1% |
-40.8% |
0.0% |
0.0% |
|
| ROI % | | -6.7% |
21.7% |
-7.3% |
8.1% |
30.9% |
-57.3% |
0.0% |
0.0% |
|
| ROE % | | -57.5% |
32.2% |
-16.3% |
10.5% |
35.5% |
-59.2% |
0.0% |
0.0% |
|
| Equity ratio % | | 12.2% |
38.2% |
28.5% |
48.0% |
58.9% |
48.0% |
-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, % | | 764.0% |
-34.0% |
-935.3% |
198.7% |
-54.9% |
-52.0% |
0.0% |
0.0% |
|
| Gearing % | | 487.0% |
45.4% |
142.8% |
44.4% |
12.1% |
64.8% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 7.6% |
8.3% |
5.6% |
5.2% |
4.7% |
4.8% |
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 | | 21.6 |
289.3 |
258.8 |
315.7 |
442.2 |
233.5 |
-0.8 |
-0.8 |
|
| 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 |
-281 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
0 |
0 |
0 |
-281 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
0 |
0 |
0 |
-281 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
0 |
0 |
0 |
-209 |
0 |
0 |
|